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£11,839£11,908£11,989£12,072£12,163£59,972
Profit Before Tax£3,257£3,414£3,716£4,026£4,418£18,831
Profit After Tax £2,638£2,766£3,010£3,261£3,578£15,253
Change In Property Value£6,299£6,487£12,250£14,099£14,945£54,081
Net Return£8,936£9,253£15,261£17,360£18,523£69,334
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%