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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,912£16,230£16,636£17,052£17,478£83,308
Total Expenses£11,725£11,802£11,886£11,971£12,057£59,441
Profit Before Tax£4,187£4,428£4,750£5,081£5,422£23,867
Profit After Tax £3,392£3,587£3,848£4,115£4,391£19,333
Change In Property Value£4,100£4,182£8,531£11,091£12,810£40,714
Net Return£7,492£7,769£12,379£15,206£17,201£60,046
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)7%8%12%15%17%59%