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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,981£15,356£15,817£75,170
Total Expenses£8,995£9,062£9,142£9,223£9,312£45,733
Profit Before Tax£5,406£5,554£5,840£6,133£6,505£29,437
Profit After Tax £4,378£4,499£4,730£4,968£5,269£23,844
Change In Property Value£4,200£4,326£8,169£9,402£9,966£36,062
Net Return£8,578£8,825£12,899£14,369£15,235£59,907
Return From Rental Income (%)10%10%11%12%12%55%
Total Net Return (%)20%21%30%33%35%139%