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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,820£18,176£18,631£19,097£19,574£93,298
Total Expenses£13,884£13,972£14,066£14,163£14,259£70,343
Profit Before Tax£3,936£4,205£4,565£4,934£5,315£22,954
Profit After Tax £3,189£3,406£3,697£3,996£4,305£18,593
Change In Property Value£4,950£5,049£10,300£13,390£15,465£49,154
Net Return£8,139£8,455£13,997£17,386£19,770£67,747
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)7%7%11%14%16%55%