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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,396£15,627£16,018£16,418£16,911£80,369
Total Expenses£11,475£11,544£11,626£11,710£11,801£58,155
Profit Before Tax£3,921£4,083£4,392£4,708£5,109£22,214
Profit After Tax £3,176£3,307£3,557£3,814£4,138£17,994
Change In Property Value£6,000£6,180£11,670£13,431£14,237£51,517
Net Return£9,176£9,487£15,227£17,245£18,375£69,511
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%16%25%28%30%114%