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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,892£18,160£18,614£19,080£19,652£93,399
Total Expenses£13,668£13,741£13,829£13,920£14,020£69,179
Profit Before Tax£4,224£4,419£4,785£5,160£5,632£24,220
Profit After Tax £3,421£3,580£3,876£4,179£4,562£19,618
Change In Property Value£7,470£7,694£14,529£16,722£17,725£64,140
Net Return£10,891£11,274£18,405£20,901£22,287£83,758
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%111%