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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,872£17,125£17,553£17,992£18,532£88,074
Total Expenses£13,209£13,281£13,366£13,454£13,551£66,861
Profit Before Tax£3,663£3,845£4,187£4,538£4,981£21,213
Profit After Tax £2,967£3,114£3,391£3,676£4,035£17,183
Change In Property Value£7,200£7,416£14,004£16,117£17,084£61,821
Net Return£10,167£10,530£17,395£19,793£21,119£79,004
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%