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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,478£17,915£18,453£87,698
Total Expenses£9,829£9,905£9,995£10,087£10,188£50,004
Profit Before Tax£6,971£7,147£7,483£7,828£8,265£37,694
Profit After Tax £5,646£5,789£6,062£6,341£6,695£30,533
Change In Property Value£1,500£1,514£4,589£6,302£7,373£21,279
Net Return£7,146£7,304£10,650£12,643£14,068£51,811
Return From Rental Income (%)12%13%13%14%15%66%
Total Net Return (%)16%16%23%27%31%113%