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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,756£15,992£16,392£16,802£17,306£82,248
Total Expenses£11,994£12,029£12,080£12,132£12,193£60,429
Profit Before Tax£3,762£3,963£4,312£4,670£5,113£21,819
Profit After Tax £3,047£3,210£3,493£3,783£4,141£17,673
Change In Property Value£2,500£2,525£7,651£10,507£12,293£35,476
Net Return£5,547£5,735£11,143£14,290£16,435£53,149
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)7%8%15%19%22%70%