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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,252£18,526£18,989£19,464£20,048£95,278
Total Expenses£13,831£13,870£13,927£13,985£14,054£69,667
Profit Before Tax£4,421£4,656£5,062£5,478£5,993£25,611
Profit After Tax £3,581£3,771£4,100£4,437£4,854£20,745
Change In Property Value£4,350£4,415£10,457£13,915£16,157£49,294
Net Return£7,931£8,187£14,557£18,352£21,011£70,038
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)9%9%16%20%23%78%