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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,747£17,166£17,595£18,123£86,132
Total Expenses£13,962£14,051£14,153£14,257£14,369£70,792
Profit Before Tax£2,538£2,697£3,013£3,338£3,754£15,341
Profit After Tax £2,056£2,184£2,441£2,704£3,041£12,426
Change In Property Value£7,200£7,416£14,004£16,117£17,084£61,821
Net Return£9,256£9,600£16,445£18,821£20,125£74,247
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%13%23%26%28%102%