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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,408£15,639£16,030£16,431£16,924£80,432
Total Expenses£11,277£11,347£11,429£11,513£11,604£57,170
Profit Before Tax£4,131£4,293£4,602£4,918£5,319£23,262
Profit After Tax £3,346£3,477£3,727£3,984£4,309£18,842
Change In Property Value£5,850£6,026£11,378£13,095£13,881£50,230
Net Return£9,196£9,502£15,105£17,079£18,190£69,072
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%29%31%116%