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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,824£14,031£14,382£14,742£15,184£72,163
Total Expenses£10,524£10,590£10,668£10,748£10,835£53,366
Profit Before Tax£3,300£3,441£3,714£3,993£4,349£18,797
Profit After Tax £2,673£2,787£3,008£3,235£3,523£15,226
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,365
Net Return£8,073£8,349£13,511£15,322£16,335£61,590
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%25%28%30%112%