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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,628£14,847£15,219£15,599£16,067£76,360
Total Expenses£10,999£11,067£11,147£11,229£11,318£55,761
Profit Before Tax£3,629£3,780£4,072£4,370£4,749£20,600
Profit After Tax £2,939£3,062£3,298£3,540£3,846£16,686
Change In Property Value£5,699£5,869£11,083£12,756£13,521£48,929
Net Return£8,638£8,932£14,381£16,296£17,368£65,615
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%113%