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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,880£18,148£18,602£19,067£19,639£93,336
Total Expenses£13,995£14,074£14,169£14,265£14,371£70,874
Profit Before Tax£3,885£4,074£4,433£4,802£5,268£22,462
Profit After Tax £3,147£3,300£3,591£3,889£4,267£18,194
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£10,647£11,025£18,178£20,678£22,063£82,591
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%15%24%27%29%109%