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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,704£13,910£14,257£14,614£15,052£71,537
Total Expenses£9,607£9,639£9,685£9,731£9,786£48,448
Profit Before Tax£4,097£4,270£4,573£4,883£5,266£23,089
Profit After Tax £3,319£3,459£3,704£3,955£4,266£18,702
Change In Property Value£5,850£6,026£11,378£13,095£13,881£50,230
Net Return£9,169£9,485£15,082£17,050£18,147£68,932
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%16%25%29%30%116%