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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,496£17,846£18,292£18,749£19,218£91,601
Total Expenses£12,676£12,757£12,845£12,935£13,024£64,238
Profit Before Tax£4,820£5,088£5,447£5,815£6,194£27,364
Profit After Tax £3,904£4,122£4,412£4,710£5,017£22,165
Change In Property Value£4,500£4,590£9,364£12,173£14,059£44,686
Net Return£8,404£8,712£13,776£16,883£19,077£66,850
Return From Rental Income (%)3%4%4%4%4%20%
Total Net Return (%)7%8%12%15%17%60%