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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,568£17,832£18,277£18,734£19,296£91,707
Total Expenses£13,676£13,748£13,835£13,925£14,024£69,208
Profit Before Tax£3,892£4,084£4,442£4,809£5,272£22,500
Profit After Tax £3,153£3,308£3,598£3,895£4,271£18,225
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£10,653£11,033£18,185£20,684£22,067£82,622
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%15%24%27%29%109%