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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,812£17,064£17,491£17,928£18,466£87,761
Total Expenses£12,789£12,864£12,954£13,046£13,146£64,799
Profit Before Tax£4,023£4,200£4,537£4,883£5,320£22,962
Profit After Tax £3,259£3,402£3,675£3,955£4,309£18,599
Change In Property Value£4,500£4,590£9,364£12,173£12,781£43,408
Net Return£7,759£7,992£13,038£16,128£17,091£62,007
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)11%12%19%24%25%91%