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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,136£17,393£17,828£18,274£18,822£89,452
Total Expenses£12,093£12,130£12,184£12,240£12,305£60,951
Profit Before Tax£5,043£5,263£5,644£6,034£6,517£28,501
Profit After Tax £4,085£4,263£4,571£4,887£5,278£23,086
Change In Property Value£6,225£6,381£10,464£14,964£17,222£55,256
Net Return£10,310£10,644£15,036£19,851£22,501£78,341
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%14%20%26%30%103%