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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,832£15,054£15,431£15,817£16,291£77,425
Total Expenses£11,220£11,288£11,369£11,451£11,541£56,869
Profit Before Tax£3,612£3,766£4,062£4,365£4,750£20,556
Profit After Tax £2,926£3,051£3,290£3,536£3,847£16,650
Change In Property Value£5,850£6,026£11,378£13,095£13,881£50,230
Net Return£8,776£9,076£14,669£16,631£17,728£66,880
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%15%25%28%30%112%