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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,132£15,359£15,743£16,137£16,621£78,991
Total Expenses£10,853£10,922£11,003£11,086£11,177£55,042
Profit Before Tax£4,279£4,437£4,740£5,050£5,443£23,949
Profit After Tax £3,466£3,594£3,839£4,091£4,409£19,399
Change In Property Value£6,475£6,702£10,900£12,545£13,297£49,918
Net Return£9,941£10,296£14,739£16,635£17,706£69,317
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)18%18%26%29%31%123%