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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,580£14,799£15,169£15,548£16,014£76,110
Total Expenses£11,195£11,262£11,342£11,424£11,514£56,737
Profit Before Tax£3,385£3,536£3,826£4,124£4,501£19,372
Profit After Tax £2,742£2,864£3,099£3,340£3,646£15,691
Change In Property Value£5,850£6,026£11,378£13,095£13,881£50,230
Net Return£8,592£8,890£14,477£16,435£17,527£65,921
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%111%