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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,076£14,287£14,644£15,010£15,461£73,479
Total Expenses£10,120£10,153£10,199£10,247£10,303£51,022
Profit Before Tax£3,956£4,134£4,445£4,763£5,158£22,456
Profit After Tax £3,204£3,349£3,600£3,858£4,178£18,190
Change In Property Value£7,245£7,499£12,196£14,036£14,879£55,854
Net Return£10,449£10,847£15,796£17,895£19,057£74,044
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)17%17%25%28%30%117%