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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,720£15,956£16,355£16,764£17,266£82,061
Total Expenses£11,705£11,775£11,858£11,943£12,036£59,316
Profit Before Tax£4,015£4,181£4,497£4,821£5,231£22,744
Profit After Tax £3,252£3,386£3,642£3,905£4,237£18,423
Change In Property Value£6,150£6,335£11,962£13,767£14,593£52,806
Net Return£9,402£9,721£15,604£17,672£18,830£71,229
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%16%25%28%30%114%