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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,240£18,514£18,976£19,451£20,034£95,215
Total Expenses£12,838£12,877£12,934£12,992£13,061£64,702
Profit Before Tax£5,402£5,637£6,043£6,459£6,973£30,514
Profit After Tax £4,376£4,566£4,895£5,232£5,648£24,716
Change In Property Value£6,625£6,791£11,137£15,925£18,329£58,806
Net Return£11,001£11,356£16,031£21,157£23,977£83,522
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%14%20%26%30%103%