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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,688£15,055£15,432£15,817£75,392
Total Expenses£11,462£11,502£11,550£11,598£11,648£57,760
Profit Before Tax£2,938£3,186£3,505£3,833£4,170£17,632
Profit After Tax £2,380£2,580£2,839£3,105£3,378£14,282
Change In Property Value£7,200£7,416£12,731£16,041£17,003£60,391
Net Return£9,580£9,996£15,570£19,146£20,381£74,673
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)12%12%19%23%25%91%