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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,536£16,784£17,204£17,634£18,163£86,320
Total Expenses£12,779£12,850£12,935£13,021£13,117£64,702
Profit Before Tax£3,757£3,934£4,269£4,612£5,046£21,619
Profit After Tax £3,043£3,187£3,458£3,736£4,087£17,511
Change In Property Value£6,900£7,107£13,420£15,446£16,372£59,245
Net Return£9,943£10,294£16,878£19,182£20,459£76,756
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%