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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,828£19,205£19,685£20,177£20,681£98,575
Total Expenses£14,641£14,733£14,832£14,934£15,035£74,176
Profit Before Tax£4,187£4,471£4,852£5,243£5,646£24,399
Profit After Tax £3,392£3,622£3,930£4,247£4,573£19,764
Change In Property Value£5,230£5,335£10,883£14,147£16,340£51,935
Net Return£8,622£8,956£14,813£18,394£20,913£71,698
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)6%7%11%14%16%54%