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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,192£15,420£15,805£16,201£16,687£79,304
Total Expenses£11,375£11,444£11,525£11,609£11,700£57,652
Profit Before Tax£3,817£3,976£4,280£4,592£4,987£21,652
Profit After Tax £3,092£3,221£3,467£3,720£4,039£17,538
Change In Property Value£5,940£6,118£11,553£13,297£14,094£51,003
Net Return£9,032£9,339£15,020£17,016£18,134£68,541
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%113%