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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,740£16,991£17,416£17,851£18,387£87,385
Total Expenses£12,601£12,672£12,757£12,845£12,941£63,816
Profit Before Tax£4,139£4,319£4,658£5,006£5,446£23,569
Profit After Tax £3,353£3,498£3,773£4,055£4,411£19,091
Change In Property Value£6,750£6,953£13,129£15,110£16,016£57,957
Net Return£10,103£10,451£16,902£19,165£20,428£77,048
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%15%25%28%30%112%