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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,520£17,783£18,227£18,683£19,244£91,457
Total Expenses£13,274£13,346£13,434£13,523£13,622£67,199
Profit Before Tax£4,246£4,437£4,794£5,160£5,622£24,258
Profit After Tax £3,439£3,594£3,883£4,180£4,554£19,649
Change In Property Value£7,200£7,416£14,004£16,117£17,084£61,821
Net Return£10,639£11,010£17,887£20,297£21,638£81,470
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%25%28%30%112%