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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,888£16,126£16,529£16,943£17,451£82,938
Total Expenses£12,960£12,995£13,046£13,098£13,160£65,259
Profit Before Tax£2,928£3,131£3,483£3,844£4,291£17,678
Profit After Tax £2,372£2,536£2,822£3,114£3,476£14,319
Change In Property Value£6,850£7,021£12,954£16,545£19,042£62,413
Net Return£9,222£9,558£15,776£19,659£22,518£76,732
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%19%23%27%91%