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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,524£16,772£17,191£17,621£18,150£86,258
Total Expenses£12,776£12,846£12,931£13,018£13,114£64,685
Profit Before Tax£3,748£3,925£4,260£4,603£5,036£21,572
Profit After Tax £3,036£3,180£3,450£3,728£4,079£17,473
Change In Property Value£6,899£7,105£13,417£15,442£16,369£59,233
Net Return£9,935£10,285£16,868£19,171£20,448£76,706
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%