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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,788£13,995£14,345£14,703£15,144£71,975
Total Expenses£10,302£10,369£10,447£10,526£10,613£52,257
Profit Before Tax£3,486£3,626£3,898£4,177£4,531£19,718
Profit After Tax £2,824£2,937£3,157£3,383£3,670£15,972
Change In Property Value£5,235£5,392£10,182£11,719£12,422£44,949
Net Return£8,059£8,329£13,339£15,102£16,092£60,921
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%