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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,688£15,055£15,432£15,817£75,392
Total Expenses£11,375£11,450£11,529£11,611£11,692£57,657
Profit Before Tax£3,025£3,238£3,526£3,821£4,125£17,735
Profit After Tax £2,450£2,623£2,856£3,095£3,341£14,365
Change In Property Value£4,000£4,080£8,323£10,820£12,497£39,721
Net Return£6,450£6,703£11,179£13,915£15,839£54,086
Return From Rental Income (%)2%3%3%3%3%15%
Total Net Return (%)7%7%11%14%16%55%