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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,724£14,945£15,318£15,701£16,172£76,861
Total Expenses£10,612£10,680£10,760£10,842£10,932£53,827
Profit Before Tax£4,112£4,265£4,558£4,859£5,240£23,034
Profit After Tax £3,331£3,455£3,692£3,936£4,245£18,658
Change In Property Value£6,298£6,519£10,602£12,202£12,934£48,556
Net Return£9,629£9,973£14,294£16,138£17,179£67,213
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)18%18%26%29%31%122%