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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,568£17,832£18,277£18,734£19,296£91,707
Total Expenses£12,176£12,213£12,269£12,325£12,392£61,375
Profit Before Tax£5,392£5,618£6,009£6,409£6,904£30,332
Profit After Tax £4,368£4,551£4,867£5,191£5,592£24,569
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£11,868£12,276£19,454£21,980£23,388£88,966
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%26%29%31%117%