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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,256£17,515£17,953£18,402£18,954£90,079
Total Expenses£13,837£13,937£14,049£14,164£14,287£70,273
Profit Before Tax£3,419£3,578£3,904£4,238£4,667£19,805
Profit After Tax £2,769£2,898£3,162£3,433£3,780£16,042
Change In Property Value£6,750£6,953£13,129£15,110£16,016£57,957
Net Return£9,519£9,851£16,291£18,543£19,797£74,000
Return From Rental Income (%)4%4%5%5%6%23%
Total Net Return (%)14%14%24%27%29%108%