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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,376£17,637£18,078£18,529£19,085£90,705
Total Expenses£12,466£12,538£12,625£12,714£12,813£63,156
Profit Before Tax£4,910£5,098£5,452£5,815£6,273£27,549
Profit After Tax £3,977£4,130£4,416£4,710£5,081£22,315
Change In Property Value£6,600£6,798£12,837£14,774£15,661£56,670
Net Return£10,577£10,928£17,253£19,484£20,742£78,984
Return From Rental Income (%)6%6%7%7%8%33%
Total Net Return (%)16%16%26%29%31%118%