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£10,324£10,390£10,468£10,548£10,635£52,365
Profit Before Tax£3,500£3,641£3,914£4,194£4,549£19,798
Profit After Tax £2,835£2,949£3,170£3,397£3,685£16,036
Change In Property Value£5,249£5,406£10,208£11,749£12,454£45,065
Net Return£8,084£8,355£13,378£15,146£16,138£61,101
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%