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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,972£19,351£19,835£20,331£20,839£99,329
Total Expenses£11,473£11,557£11,648£11,742£11,835£58,256
Profit Before Tax£7,499£7,794£8,187£8,589£9,004£41,073
Profit After Tax £6,074£6,313£6,631£6,957£7,293£33,269
Change In Property Value£3,819£3,895£7,947£10,331£11,932£37,923
Net Return£9,893£10,209£14,578£17,288£19,225£71,193
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)11%11%16%18%20%76%