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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,384£18,752£19,220£19,701£20,194£96,251
Total Expenses£13,360£13,443£13,533£13,625£13,717£67,678
Profit Before Tax£5,024£5,309£5,687£6,076£6,477£28,572
Profit After Tax £4,069£4,300£4,607£4,922£5,246£23,144
Change In Property Value£4,800£4,896£9,988£12,984£14,997£47,665
Net Return£8,869£9,196£14,595£17,906£20,243£70,808
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)7%8%12%15%17%59%