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£12,547£12,617£12,701£12,787£12,882£63,534
Profit Before Tax£3,653£3,826£4,153£4,488£4,912£21,032
Profit After Tax £2,959£3,099£3,364£3,635£3,979£17,036
Change In Property Value£6,750£6,953£13,129£15,110£16,016£57,957
Net Return£9,709£10,051£16,492£18,745£19,995£74,993
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%