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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,796£18,152£18,606£19,071£19,548£93,172
Total Expenses£11,201£11,289£11,383£11,480£11,576£56,930
Profit Before Tax£6,595£6,863£7,222£7,591£7,971£36,242
Profit After Tax £5,342£5,559£5,850£6,149£6,457£29,356
Change In Property Value£5,400£5,562£9,548£12,031£12,752£45,293
Net Return£10,742£11,121£15,398£18,179£19,209£74,649
Return From Rental Income (%)10%10%11%11%12%53%
Total Net Return (%)20%20%28%33%35%136%