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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,576£18,948£19,421£19,907£20,404£97,256
Total Expenses£11,275£11,358£11,448£11,541£11,633£57,255
Profit Before Tax£7,301£7,590£7,973£8,366£8,771£40,001
Profit After Tax £5,914£6,148£6,458£6,776£7,105£32,401
Change In Property Value£3,739£3,814£7,780£10,114£11,682£37,129
Net Return£9,653£9,961£14,238£16,891£18,787£69,530
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)11%11%16%18%20%76%