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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,496£14,713£15,081£15,458£15,922£75,671
Total Expenses£11,147£11,214£11,294£11,376£11,465£56,495
Profit Before Tax£3,349£3,499£3,787£4,083£4,457£19,176
Profit After Tax £2,713£2,834£3,068£3,307£3,611£15,533
Change In Property Value£5,820£5,995£11,320£13,028£13,810£49,972
Net Return£8,533£8,829£14,387£16,335£17,420£65,505
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%111%