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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,908£14,117£14,470£14,831£15,276£72,602
Total Expenses£10,332£10,399£10,477£10,557£10,644£52,409
Profit Before Tax£3,576£3,718£3,992£4,274£4,632£20,193
Profit After Tax £2,897£3,011£3,234£3,462£3,752£16,356
Change In Property Value£5,249£5,406£10,208£11,749£12,454£45,065
Net Return£8,145£8,417£13,442£15,211£16,206£61,421
Return From Rental Income (%)5%6%6%6%7%31%
Total Net Return (%)15%16%25%28%30%115%