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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,452£16,699£17,116£17,544£18,070£85,882
Total Expenses£12,915£12,989£13,077£13,167£13,265£65,414
Profit Before Tax£3,537£3,709£4,039£4,377£4,805£20,468
Profit After Tax £2,865£3,005£3,272£3,546£3,892£16,579
Change In Property Value£6,900£7,107£13,420£15,445£16,372£59,244
Net Return£9,765£10,112£16,692£18,991£20,264£75,823
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%