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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,736£14,957£15,331£15,714£16,186£76,924
Total Expenses£11,607£11,675£11,755£11,838£11,927£58,803
Profit Before Tax£3,129£3,282£3,576£3,877£4,258£18,121
Profit After Tax £2,535£2,658£2,896£3,140£3,449£14,678
Change In Property Value£6,150£6,335£11,962£13,767£14,593£52,806
Net Return£8,685£8,993£14,858£16,907£18,042£67,484
Return From Rental Income (%)4%4%5%5%6%23%
Total Net Return (%)14%14%24%27%29%108%