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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,104£16,346£16,754£17,173£17,688£84,065
Total Expenses£11,236£11,271£11,323£11,376£11,438£56,644
Profit Before Tax£4,868£5,074£5,431£5,797£6,250£27,421
Profit After Tax £3,943£4,110£4,399£4,696£5,063£22,211
Change In Property Value£8,050£8,332£13,551£15,596£16,532£62,060
Net Return£11,993£12,442£17,950£20,292£21,594£84,272
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)17%18%26%29%31%120%