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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,480£15,712£16,105£16,508£17,003£80,808
Total Expenses£12,185£12,275£12,376£12,480£12,591£61,907
Profit Before Tax£3,295£3,438£3,729£4,028£4,411£18,901
Profit After Tax £2,669£2,785£3,020£3,262£3,573£15,310
Change In Property Value£5,850£6,026£11,378£13,095£13,881£50,230
Net Return£8,519£8,810£14,399£16,358£17,454£65,540
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)14%15%24%27%29%110%