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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,668£16,918£17,341£17,774£18,308£87,009
Total Expenses£12,164£12,238£12,327£12,418£12,518£61,665
Profit Before Tax£4,504£4,680£5,014£5,356£5,790£25,344
Profit After Tax £3,649£3,790£4,061£4,339£4,690£20,529
Change In Property Value£6,299£6,487£12,250£14,099£14,945£54,081
Net Return£9,947£10,278£16,312£18,438£19,635£74,610
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%25%29%31%117%