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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,408£18,684£19,151£19,630£20,219£96,092
Total Expenses£14,463£14,562£14,675£14,791£14,916£73,406
Profit Before Tax£3,945£4,122£4,476£4,839£5,303£22,686
Profit After Tax £3,196£3,339£3,626£3,920£4,295£18,376
Change In Property Value£7,200£7,416£14,004£16,117£17,084£61,821
Net Return£10,396£10,755£17,630£20,037£21,380£80,197
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%