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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,076£17,418£17,853£18,299£18,757£89,403
Total Expenses£12,643£12,728£12,819£12,912£13,005£64,107
Profit Before Tax£4,433£4,690£5,034£5,387£5,752£25,296
Profit After Tax £3,591£3,799£4,078£4,364£4,659£20,489
Change In Property Value£4,400£4,488£9,156£11,902£13,747£43,693
Net Return£7,991£8,287£13,233£16,266£18,406£64,182
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)7%8%12%15%17%59%