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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,748£18,014£18,465£18,926£19,494£92,647
Total Expenses£13,575£13,647£13,735£13,825£13,925£68,707
Profit Before Tax£4,173£4,367£4,729£5,101£5,569£23,940
Profit After Tax £3,381£3,537£3,831£4,132£4,511£19,392
Change In Property Value£7,410£7,632£14,412£16,587£17,583£63,624
Net Return£10,791£11,170£18,243£20,719£22,094£83,016
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%111%