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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,048£15,349£15,733£16,126£16,529£78,785
Total Expenses£12,628£12,704£12,785£12,869£12,952£63,938
Profit Before Tax£2,420£2,645£2,947£3,257£3,577£14,847
Profit After Tax £1,960£2,142£2,387£2,638£2,898£12,026
Change In Property Value£4,599£4,691£9,570£12,440£14,369£45,669
Net Return£6,559£6,833£11,957£15,079£17,267£57,695
Return From Rental Income (%)3%4%4%5%5%21%
Total Net Return (%)11%12%20%26%30%99%