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£10,375£10,433£10,504£10,577£10,657£52,546
Profit Before Tax£3,977£4,134£4,427£4,728£5,107£22,373
Profit After Tax £3,221£3,348£3,586£3,830£4,137£18,122
Change In Property Value£1,850£1,869£5,662£7,775£9,097£26,252
Net Return£5,071£5,217£9,248£11,605£13,234£44,375
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)9%9%16%21%23%79%