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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,896£17,149£17,578£18,018£18,558£88,199
Total Expenses£12,505£12,542£12,596£12,650£12,715£63,008
Profit Before Tax£4,391£4,607£4,983£5,367£5,843£25,191
Profit After Tax £3,557£3,732£4,036£4,347£4,733£20,405
Change In Property Value£6,500£6,663£12,292£15,700£18,069£59,224
Net Return£10,057£10,395£16,328£20,047£22,802£79,629
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)13%13%21%25%29%100%