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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,352£14,567£14,931£15,305£15,764£74,919
Total Expenses£10,775£10,843£10,922£11,003£11,092£54,635
Profit Before Tax£3,577£3,725£4,009£4,302£4,672£20,285
Profit After Tax £2,897£3,017£3,248£3,484£3,784£16,431
Change In Property Value£1,850£1,869£5,662£7,775£9,097£26,252
Net Return£4,747£4,885£8,909£11,259£12,881£42,683
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)8%9%16%20%23%76%