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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,856£18,124£18,577£19,041£19,613£93,211
Total Expenses£12,911£12,984£13,072£13,162£13,262£65,391
Profit Before Tax£4,945£5,140£5,505£5,879£6,351£27,820
Profit After Tax £4,006£4,164£4,459£4,762£5,144£22,534
Change In Property Value£2,300£2,323£7,039£9,666£11,310£32,638
Net Return£6,306£6,487£11,498£14,429£16,454£55,172
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)9%9%16%21%24%79%