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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,076£17,332£17,765£18,210£18,756£89,139
Total Expenses£13,186£13,275£13,377£13,482£13,595£66,916
Profit Before Tax£3,890£4,057£4,388£4,727£5,160£22,223
Profit After Tax £3,151£3,286£3,554£3,829£4,180£18,001
Change In Property Value£2,200£2,222£6,733£9,246£10,818£31,219
Net Return£5,351£5,508£10,287£13,075£14,998£49,220
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)8%8%15%20%22%73%