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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,696£15,931£16,330£16,738£17,240£81,935
Total Expenses£11,901£11,971£12,054£12,138£12,231£60,296
Profit Before Tax£3,795£3,961£4,276£4,600£5,009£21,640
Profit After Tax £3,074£3,208£3,464£3,726£4,057£17,528
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£9,374£9,697£15,717£17,828£19,006£71,622
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%25%28%30%112%