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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,916£15,214£15,595£15,985£16,384£78,094
Total Expenses£9,562£9,638£9,719£9,802£9,884£48,604
Profit Before Tax£5,354£5,577£5,876£6,183£6,500£29,490
Profit After Tax £4,337£4,517£4,760£5,008£5,265£23,887
Change In Property Value£4,590£4,728£8,116£10,226£10,840£38,499
Net Return£8,927£9,245£12,875£15,234£16,105£62,386
Return From Rental Income (%)8%9%9%10%10%46%
Total Net Return (%)17%18%25%29%31%121%