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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,304£17,564£18,003£18,453£19,006£90,329
Total Expenses£12,419£12,491£12,578£12,667£12,765£62,920
Profit Before Tax£4,885£5,072£5,425£5,786£6,241£27,409
Profit After Tax £3,957£4,109£4,394£4,686£5,056£22,201
Change In Property Value£6,570£6,767£12,779£14,707£15,589£56,412
Net Return£10,527£10,876£17,172£19,393£20,645£78,613
Return From Rental Income (%)6%6%7%7%8%33%
Total Net Return (%)16%16%26%29%31%118%