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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,036£18,397£18,857£19,328£19,811£94,429
Total Expenses£11,143£11,226£11,314£11,406£11,496£56,586
Profit Before Tax£6,893£7,171£7,542£7,923£8,315£37,843
Profit After Tax £5,583£5,809£6,109£6,417£6,735£30,653
Change In Property Value£5,550£5,717£9,813£12,365£13,107£46,551
Net Return£11,133£11,525£15,922£18,782£19,842£77,204
Return From Rental Income (%)9%9%10%10%11%49%
Total Net Return (%)18%18%25%30%32%123%