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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,688£15,055£15,432£15,817£75,392
Total Expenses£10,939£11,013£11,093£11,175£11,256£55,475
Profit Before Tax£3,461£3,675£3,962£4,257£4,562£19,917
Profit After Tax £2,804£2,976£3,209£3,448£3,695£16,133
Change In Property Value£3,780£3,856£7,865£10,225£11,810£37,536
Net Return£6,584£6,832£11,075£13,673£15,505£53,669
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)7%7%12%15%17%58%