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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,808£18,164£18,618£19,084£19,561£93,235
Total Expenses£12,557£12,604£12,660£12,717£12,776£63,313
Profit Before Tax£5,251£5,560£5,958£6,366£6,785£29,922
Profit After Tax £4,254£4,504£4,826£5,157£5,496£24,236
Change In Property Value£5,180£5,284£10,779£14,012£16,184£51,438
Net Return£9,434£9,788£15,605£19,169£21,680£75,675
Return From Rental Income (%)6%7%7%8%8%37%
Total Net Return (%)14%15%24%29%33%115%