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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,834£16,230£16,636£17,135£81,434
Total Expenses£11,892£11,961£12,044£12,128£12,221£60,245
Profit Before Tax£3,708£3,873£4,186£4,507£4,914£21,189
Profit After Tax £3,004£3,137£3,391£3,651£3,980£17,163
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£9,304£9,626£15,644£17,754£18,929£71,256
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%24%28%30%111%