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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,140£19,523£20,011£20,511£21,024£100,209
Total Expenses£13,833£13,917£14,009£14,103£14,197£70,058
Profit Before Tax£5,307£5,606£6,002£6,408£6,827£30,151
Profit After Tax £4,299£4,541£4,862£5,191£5,530£24,422
Change In Property Value£5,000£5,100£10,404£13,525£15,622£49,651
Net Return£9,299£9,641£15,266£18,716£21,152£74,073
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)7%8%12%15%17%59%