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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,872£17,125£17,553£17,992£18,532£88,074
Total Expenses£12,603£12,678£12,768£12,860£12,961£63,870
Profit Before Tax£4,269£4,447£4,785£5,132£5,571£24,204
Profit After Tax £3,458£3,602£3,876£4,157£4,513£19,606
Change In Property Value£6,600£6,798£12,837£14,774£15,661£56,670
Net Return£10,058£10,400£16,713£18,931£20,173£76,275
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%16%25%28%30%114%