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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,748£14,969£15,343£15,727£16,199£76,987
Total Expenses£11,013£11,081£11,162£11,244£11,334£55,833
Profit Before Tax£3,735£3,888£4,182£4,483£4,865£21,153
Profit After Tax £3,025£3,149£3,387£3,631£3,941£17,134
Change In Property Value£1,900£1,919£5,815£7,985£9,343£26,962
Net Return£4,925£5,068£9,202£11,617£13,284£44,096
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)8%9%16%20%23%76%