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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,596£16,845£17,266£17,698£18,229£86,633
Total Expenses£12,210£12,280£12,366£12,453£12,548£61,856
Profit Before Tax£4,386£4,564£4,901£5,245£5,680£24,777
Profit After Tax £3,553£3,697£3,969£4,249£4,601£20,069
Change In Property Value£6,465£6,659£12,574£14,472£15,340£55,510
Net Return£10,018£10,356£16,544£18,720£19,941£75,580
Return From Rental Income (%)5%6%6%6%7%31%
Total Net Return (%)15%16%25%29%30%115%