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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,748£14,969£15,343£15,727£16,199£76,987
Total Expenses£11,209£11,278£11,358£11,440£11,530£56,815
Profit Before Tax£3,539£3,692£3,986£4,287£4,669£20,171
Profit After Tax £2,866£2,990£3,228£3,472£3,782£16,339
Change In Property Value£5,849£6,024£11,375£13,092£13,877£50,217
Net Return£8,715£9,014£14,603£16,564£17,659£66,556
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%25%28%30%112%