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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,296£16,540£16,954£17,378£17,899£85,067
Total Expenses£12,445£12,481£12,533£12,586£12,649£62,695
Profit Before Tax£3,851£4,059£4,421£4,791£5,250£22,372
Profit After Tax £3,119£3,288£3,581£3,881£4,252£18,122
Change In Property Value£6,500£6,663£12,292£15,700£18,069£59,224
Net Return£9,619£9,951£15,873£19,581£22,322£77,346
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)12%13%20%25%28%97%