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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,108£15,335£15,718£16,111£16,594£78,866
Total Expenses£11,049£11,118£11,199£11,282£11,373£56,021
Profit Before Tax£4,059£4,217£4,519£4,829£5,221£22,845
Profit After Tax £3,288£3,416£3,660£3,911£4,229£18,504
Change In Property Value£5,700£5,871£11,086£12,759£13,525£48,942
Net Return£8,988£9,287£14,747£16,671£17,754£67,446
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%29%31%116%