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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,472£17,821£18,267£18,724£19,192£91,476
Total Expenses£13,625£13,712£13,805£13,900£13,995£69,036
Profit Before Tax£3,847£4,109£4,462£4,824£5,197£22,439
Profit After Tax £3,116£3,329£3,614£3,907£4,210£18,176
Change In Property Value£4,855£4,952£10,101£13,132£15,167£48,206
Net Return£7,970£8,280£13,716£17,039£19,377£66,382
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)7%7%11%14%16%55%