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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,948£19,232£19,713£20,206£20,812£98,911
Total Expenses£14,803£14,887£14,987£15,088£15,200£74,965
Profit Before Tax£4,145£4,345£4,727£5,118£5,612£23,946
Profit After Tax £3,357£3,520£3,828£4,145£4,546£19,396
Change In Property Value£7,950£8,188£15,462£17,796£18,863£68,260
Net Return£11,307£11,708£19,291£21,941£23,409£87,656
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%