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£12,169£12,243£12,323£12,404£12,486£61,625
Profit Before Tax£2,232£2,445£2,732£3,027£3,332£13,767
Profit After Tax £1,808£1,980£2,213£2,452£2,699£11,151
Change In Property Value£4,400£4,488£9,156£11,902£13,747£43,693
Net Return£6,208£6,468£11,369£14,354£16,446£54,844
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)11%12%20%26%29%98%