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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,056£16,297£16,704£17,122£17,636£83,814
Total Expenses£11,827£11,890£11,967£12,046£12,133£59,862
Profit Before Tax£4,229£4,407£4,737£5,076£5,502£23,953
Profit After Tax £3,426£3,570£3,837£4,112£4,457£19,402
Change In Property Value£4,300£4,386£8,947£11,632£12,213£41,478
Net Return£7,726£7,956£12,785£15,743£16,670£60,880
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)12%12%20%24%25%93%