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£11,111£11,191£11,281£11,374£11,474£56,431
Profit Before Tax£3,181£3,316£3,588£3,866£4,224£18,175
Profit After Tax £2,577£2,686£2,906£3,132£3,421£14,722
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,366
Net Return£7,977£8,248£13,409£15,220£16,234£61,088
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%24%28%30%111%