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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,976£15,201£15,581£15,970£16,449£78,177
Total Expenses£11,016£11,084£11,165£11,248£11,339£55,853
Profit Before Tax£3,960£4,116£4,415£4,722£5,110£22,324
Profit After Tax £3,208£3,334£3,576£3,825£4,139£18,082
Change In Property Value£5,685£5,856£11,057£12,726£13,489£48,813
Net Return£8,893£9,190£14,634£16,551£17,629£66,895
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%16%25%29%30%116%