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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,120£15,422£15,808£16,203£16,608£79,162
Total Expenses£11,534£11,576£11,625£11,676£11,727£58,137
Profit Before Tax£3,586£3,847£4,183£4,528£4,882£21,025
Profit After Tax £2,905£3,116£3,388£3,667£3,954£17,030
Change In Property Value£7,200£7,416£12,731£16,041£17,003£60,391
Net Return£10,105£10,532£16,119£19,708£20,957£77,421
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%13%20%24%26%94%