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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,096£15,322£15,706£16,098£16,581£78,803
Total Expenses£11,841£11,910£11,991£12,074£12,165£59,982
Profit Before Tax£3,255£3,412£3,714£4,024£4,416£18,821
Profit After Tax £2,636£2,764£3,009£3,259£3,577£15,245
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£8,936£9,253£15,262£17,362£18,525£69,339
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%