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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,200£16,443£16,854£17,275£17,794£84,566
Total Expenses£11,555£11,625£11,709£11,795£11,890£58,575
Profit Before Tax£4,645£4,818£5,145£5,480£5,904£25,991
Profit After Tax £3,762£3,902£4,167£4,439£4,782£21,053
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£3,764£3,904£8,167£11,579£14,284£41,699
Return From Rental Income (%)6%6%7%7%8%35%
Total Net Return (%)6%6%13%19%23%68%