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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,824£14,031£14,382£14,742£15,184£72,163
Total Expenses£10,326£10,392£10,470£10,550£10,637£52,375
Profit Before Tax£3,498£3,639£3,912£4,192£4,547£19,788
Profit After Tax £2,834£2,948£3,169£3,395£3,683£16,028
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£8,084£8,355£13,380£15,147£16,140£61,106
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%