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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,516£15,749£16,142£16,546£17,042£80,996
Total Expenses£11,387£11,454£11,534£11,616£11,706£57,696
Profit Before Tax£4,129£4,295£4,609£4,930£5,336£23,300
Profit After Tax £3,345£3,479£3,733£3,993£4,323£18,873
Change In Property Value£2,000£2,020£6,121£8,406£9,835£28,381
Net Return£5,345£5,499£9,854£12,399£14,157£47,254
Return From Rental Income (%)5%6%6%7%7%31%
Total Net Return (%)9%9%16%20%23%77%