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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,432£18,801£19,271£19,752£20,246£96,502
Total Expenses£11,203£11,286£11,376£11,468£11,560£56,892
Profit Before Tax£7,229£7,515£7,895£8,285£8,686£39,610
Profit After Tax £5,856£6,087£6,395£6,711£7,036£32,084
Change In Property Value£3,710£3,784£7,720£10,036£11,591£36,841
Net Return£9,566£9,871£14,115£16,746£18,627£68,925
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)11%11%16%18%20%76%