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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,596£16,845£17,266£17,698£18,229£86,633
Total Expenses£11,991£12,062£12,147£12,234£12,330£60,765
Profit Before Tax£4,605£4,783£5,119£5,463£5,899£25,868
Profit After Tax £3,730£3,874£4,146£4,425£4,778£20,953
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£10,030£10,363£16,400£18,528£19,727£75,047
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)16%16%26%29%31%117%