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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,144£15,371£15,755£16,149£16,634£79,054
Total Expenses£12,243£12,312£12,393£12,476£12,567£61,991
Profit Before Tax£2,901£3,060£3,362£3,673£4,066£17,063
Profit After Tax £2,350£2,478£2,724£2,975£3,294£13,821
Change In Property Value£5,500£5,638£9,246£13,221£15,216£48,820
Net Return£7,850£8,116£11,969£16,196£18,510£62,641
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%12%18%24%28%93%