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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,512£16,760£17,179£17,608£18,136£86,195
Total Expenses£12,181£12,252£12,337£12,424£12,519£61,713
Profit Before Tax£4,331£4,508£4,842£5,184£5,617£24,481
Profit After Tax £3,508£3,651£3,922£4,199£4,550£19,830
Change In Property Value£6,450£6,644£12,545£14,438£15,305£55,382
Net Return£9,958£10,295£16,467£18,638£19,855£75,212
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%115%