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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,220£14,433£14,794£15,164£15,619£74,230
Total Expenses£10,563£10,631£10,710£10,791£10,879£53,573
Profit Before Tax£3,657£3,803£4,084£4,373£4,740£20,658
Profit After Tax £2,962£3,080£3,308£3,542£3,840£16,733
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,365
Net Return£8,362£8,642£13,811£15,630£16,652£63,097
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%115%