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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,756£19,037£19,513£20,001£20,601£97,909
Total Expenses£13,794£13,868£13,959£14,052£14,154£69,828
Profit Before Tax£4,962£5,169£5,554£5,949£6,447£28,081
Profit After Tax £4,019£4,187£4,499£4,819£5,222£22,746
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£11,519£11,912£19,086£21,608£23,018£87,143
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%115%