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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,588£15,822£16,217£16,623£17,121£81,371
Total Expenses£11,385£11,454£11,537£11,621£11,714£57,710
Profit Before Tax£4,203£4,368£4,681£5,002£5,408£23,662
Profit After Tax £3,405£3,538£3,791£4,051£4,380£19,166
Change In Property Value£5,918£6,095£11,509£13,246£14,041£50,809
Net Return£9,322£9,633£15,301£17,298£18,422£69,975
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%29%31%116%