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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,472£17,734£18,177£18,632£19,191£91,206
Total Expenses£12,721£12,799£12,891£12,986£13,090£64,486
Profit Before Tax£4,751£4,935£5,286£5,646£6,101£26,720
Profit After Tax £3,849£3,998£4,282£4,573£4,942£21,643
Change In Property Value£6,599£6,796£12,834£14,771£15,657£56,657
Net Return£10,447£10,794£17,116£19,344£20,599£78,300
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%26%29%31%117%