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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,376£14,592£14,956£15,330£15,790£75,045
Total Expenses£10,976£11,043£11,123£11,204£11,293£55,639
Profit Before Tax£3,400£3,548£3,834£4,126£4,497£19,406
Profit After Tax £2,754£2,874£3,105£3,342£3,643£15,719
Change In Property Value£5,700£5,871£11,086£12,759£13,525£48,942
Net Return£8,454£8,745£14,192£16,102£17,168£64,660
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%24%28%30%111%