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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,692£16,942£17,366£17,800£18,334£87,135
Total Expenses£12,683£12,720£12,773£12,827£12,891£63,894
Profit Before Tax£4,009£4,223£4,593£4,973£5,443£23,241
Profit After Tax £3,247£3,420£3,721£4,028£4,409£18,825
Change In Property Value£6,625£6,791£12,529£16,002£18,417£60,363
Net Return£9,872£10,211£16,249£20,030£22,826£79,188
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)12%13%20%25%28%97%