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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,176£16,419£16,829£17,250£17,767£84,441
Total Expenses£12,544£12,615£12,699£12,785£12,879£63,522
Profit Before Tax£3,632£3,804£4,130£4,465£4,888£20,919
Profit After Tax £2,942£3,081£3,346£3,617£3,959£16,945
Change In Property Value£6,750£6,953£13,129£15,110£16,016£57,957
Net Return£9,692£10,034£16,474£18,727£19,976£74,902
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%