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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,276£18,550£19,014£19,489£20,074£95,403
Total Expenses£12,643£12,682£12,739£12,798£12,867£63,729
Profit Before Tax£5,633£5,868£6,275£6,692£7,207£31,675
Profit After Tax £4,563£4,753£5,083£5,420£5,838£25,656
Change In Property Value£7,800£8,034£15,171£17,460£18,508£66,973
Net Return£12,363£12,787£20,253£22,880£24,346£92,629
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%25%29%31%117%