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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,568£14,787£15,156£15,535£16,001£76,047
Total Expenses£11,193£11,261£11,341£11,423£11,512£56,731
Profit Before Tax£3,375£3,525£3,815£4,112£4,489£19,316
Profit After Tax £2,733£2,855£3,090£3,331£3,636£15,646
Change In Property Value£3,900£3,978£8,115£10,550£11,077£37,620
Net Return£6,633£6,833£11,205£13,880£14,713£53,266
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)11%11%19%23%25%90%