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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,652£14,872£15,244£15,625£16,093£76,485
Total Expenses£10,825£10,893£10,973£11,055£11,145£54,890
Profit Before Tax£3,827£3,979£4,271£4,570£4,949£21,595
Profit After Tax £3,100£3,223£3,459£3,701£4,009£17,492
Change In Property Value£5,565£5,732£10,824£12,457£13,205£47,783
Net Return£8,665£8,955£14,283£16,159£17,213£65,275
Return From Rental Income (%)5%6%6%7%7%31%
Total Net Return (%)15%16%25%29%30%115%