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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,324£15,554£15,943£16,341£16,832£79,993
Total Expenses£11,864£11,933£12,015£12,099£12,190£60,101
Profit Before Tax£3,460£3,621£3,928£4,243£4,641£19,892
Profit After Tax £2,802£2,933£3,181£3,436£3,759£16,113
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£9,102£9,422£15,435£17,539£18,708£70,206
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%