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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,200£16,443£16,854£17,275£17,794£84,566
Total Expenses£12,435£12,471£12,523£12,576£12,639£62,644
Profit Before Tax£3,765£3,972£4,331£4,699£5,155£21,922
Profit After Tax £3,049£3,217£3,508£3,806£4,176£17,757
Change In Property Value£3,900£3,958£9,375£12,475£14,485£44,194
Net Return£6,949£7,176£12,883£16,282£18,661£61,951
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)9%9%16%20%23%78%