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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,616£14,835£15,206£15,586£16,054£76,298
Total Expenses£10,801£10,869£10,949£11,031£11,121£54,772
Profit Before Tax£3,815£3,966£4,257£4,555£4,933£21,525
Profit After Tax £3,090£3,212£3,448£3,690£3,996£17,435
Change In Property Value£5,550£5,717£10,795£12,424£13,169£47,654
Net Return£8,640£8,929£14,243£16,113£17,165£65,089
Return From Rental Income (%)5%6%6%7%7%31%
Total Net Return (%)15%16%25%29%30%115%