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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,012£15,237£15,618£16,009£16,489£78,365
Total Expenses£11,043£11,112£11,193£11,276£11,367£55,991
Profit Before Tax£3,969£4,125£4,425£4,733£5,122£22,374
Profit After Tax £3,215£3,341£3,584£3,833£4,149£18,123
Change In Property Value£5,703£5,874£11,092£12,766£13,532£48,968
Net Return£8,918£9,216£14,677£16,600£17,681£67,090
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%16%25%29%30%116%