Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,292£14,506£14,869£15,241£15,698£74,606
Total Expenses£10,364£10,426£10,501£10,578£10,662£52,531
Profit Before Tax£3,928£4,080£4,368£4,663£5,036£22,075
Profit After Tax £3,182£3,305£3,538£3,777£4,079£17,881
Change In Property Value£5,399£5,560£10,500£12,085£12,810£46,353
Net Return£8,580£8,865£14,038£15,862£16,889£64,234
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)16%16%26%29%31%117%