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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,732£15,968£16,367£16,776£17,280£82,123
Total Expenses£11,992£12,027£12,078£12,130£12,191£60,417
Profit Before Tax£3,740£3,941£4,289£4,647£5,089£21,706
Profit After Tax £3,029£3,192£3,474£3,764£4,122£17,582
Change In Property Value£3,750£3,806£9,014£11,996£13,928£42,495
Net Return£6,779£6,998£12,489£15,760£18,050£60,077
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)9%9%16%21%24%79%