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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,160£17,417£17,853£18,299£18,848£89,578
Total Expenses£13,455£13,532£13,623£13,716£13,818£68,143
Profit Before Tax£3,705£3,886£4,230£4,583£5,030£21,434
Profit After Tax £3,001£3,148£3,426£3,712£4,074£17,362
Change In Property Value£7,200£7,416£14,004£16,117£17,084£61,820
Net Return£10,201£10,563£17,430£19,829£21,158£79,182
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%