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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,312£15,618£16,009£16,409£16,819£80,167
Total Expenses£11,466£11,543£11,625£11,709£11,792£58,135
Profit Before Tax£3,846£4,075£4,384£4,700£5,027£22,032
Profit After Tax £3,115£3,301£3,551£3,807£4,072£17,846
Change In Property Value£4,000£4,080£8,323£10,820£12,497£39,721
Net Return£7,115£7,381£11,874£14,627£16,569£57,567
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)7%7%12%15%17%58%