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£9,511£9,581£9,663£9,748£9,840£48,343
Profit Before Tax£6,089£6,253£6,567£6,888£7,294£33,091
Profit After Tax £4,932£5,065£5,319£5,579£5,909£26,804
Change In Property Value£3,750£3,844£6,304£9,014£10,375£33,287
Net Return£8,682£8,909£11,623£14,594£16,283£60,090
Return From Rental Income (%)11%11%12%12%13%58%
Total Net Return (%)19%19%25%32%35%131%