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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,532£14,750£15,119£15,497£15,962£75,859
Total Expenses£12,380£12,448£12,528£12,609£12,699£62,664
Profit Before Tax£2,152£2,302£2,591£2,887£3,263£13,195
Profit After Tax £1,743£1,865£2,099£2,339£2,643£10,688
Change In Property Value£3,375£3,426£8,113£10,796£12,535£38,245
Net Return£5,118£5,290£10,212£13,135£15,179£48,934
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)7%8%15%19%22%71%