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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,964£15,188£15,568£15,957£16,436£78,114
Total Expenses£12,225£12,293£12,374£12,457£12,548£61,897
Profit Before Tax£2,739£2,895£3,194£3,500£3,889£16,217
Profit After Tax £2,219£2,345£2,587£2,835£3,150£13,136
Change In Property Value£5,500£5,638£9,246£13,221£15,216£48,820
Net Return£7,719£7,983£11,833£16,056£18,366£61,956
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)12%12%18%24%27%92%