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£11,899£11,969£12,052£12,136£12,229£60,286
Profit Before Tax£3,797£3,963£4,278£4,602£5,011£21,650
Profit After Tax £3,075£3,210£3,465£3,727£4,059£17,536
Change In Property Value£6,299£6,487£12,250£14,099£14,945£54,081
Net Return£9,374£9,697£15,716£17,826£19,004£71,617
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%25%28%30%112%