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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,428£13,629£13,970£14,319£14,749£70,096
Total Expenses£10,086£10,152£10,229£10,308£10,393£51,167
Profit Before Tax£3,342£3,478£3,741£4,012£4,356£18,929
Profit After Tax £2,707£2,817£3,031£3,250£3,528£15,333
Change In Property Value£5,099£5,251£9,916£11,413£12,098£43,777
Net Return£7,806£8,068£12,947£14,663£15,626£59,110
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%16%25%28%30%114%