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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,968£17,307£17,740£18,184£18,638£88,837
Total Expenses£10,600£10,680£10,766£10,855£10,943£53,844
Profit Before Tax£6,368£6,627£6,974£7,329£7,695£34,993
Profit After Tax £5,158£5,368£5,649£5,936£6,233£28,344
Change In Property Value£5,220£5,377£9,230£11,630£12,327£43,783
Net Return£10,378£10,745£14,878£17,566£18,561£72,128
Return From Rental Income (%)9%9%10%10%11%48%
Total Net Return (%)18%18%25%30%31%122%