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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,104£16,346£16,754£17,173£17,688£84,065
Total Expenses£12,053£12,126£12,212£12,300£12,397£61,088
Profit Before Tax£4,051£4,220£4,542£4,873£5,291£22,977
Profit After Tax £3,281£3,418£3,679£3,947£4,286£18,611
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£9,581£9,907£15,933£18,050£19,235£72,705
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%114%