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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,892£15,115£15,493£15,881£16,357£77,738
Total Expenses£10,928£10,997£11,077£11,160£11,250£55,412
Profit Before Tax£3,964£4,119£4,416£4,721£5,107£22,326
Profit After Tax £3,211£3,336£3,577£3,824£4,136£18,084
Change In Property Value£5,625£5,794£10,941£12,592£13,347£48,298
Net Return£8,836£9,130£14,517£16,415£17,484£66,382
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%29%31%116%