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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,324£18,599£19,064£19,540£20,127£95,654
Total Expenses£13,275£13,349£13,438£13,530£13,631£67,222
Profit Before Tax£5,049£5,250£5,626£6,011£6,496£28,432
Profit After Tax £4,090£4,253£4,557£4,869£5,262£23,030
Change In Property Value£7,140£7,354£13,887£15,983£16,942£61,306
Net Return£11,230£11,607£18,444£20,852£22,203£84,336
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%25%29%31%116%