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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,644£16,894£17,316£17,749£18,281£86,884
Total Expenses£12,393£12,464£12,549£12,636£12,732£62,774
Profit Before Tax£4,251£4,430£4,767£5,113£5,549£24,110
Profit After Tax £3,443£3,588£3,861£4,141£4,495£19,529
Change In Property Value£6,600£6,798£12,837£14,774£15,661£56,670
Net Return£10,043£10,386£16,698£18,915£20,155£76,198
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%16%25%28%30%114%