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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,848£20,146£20,649£21,166£21,801£103,609
Total Expenses£16,065£16,190£16,330£16,473£16,625£81,682
Profit Before Tax£3,783£3,956£4,320£4,693£5,176£21,927
Profit After Tax £3,065£3,204£3,499£3,801£4,192£17,761
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£10,565£10,929£18,086£20,590£21,988£82,158
Return From Rental Income (%)4%4%5%5%6%23%
Total Net Return (%)14%14%24%27%29%108%