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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,332£19,622£20,113£20,615£21,234£100,916
Total Expenses£14,844£14,919£15,011£15,105£15,209£75,088
Profit Before Tax£4,488£4,703£5,102£5,510£6,024£25,828
Profit After Tax £3,635£3,810£4,132£4,463£4,880£20,920
Change In Property Value£8,250£8,498£16,046£18,468£19,576£70,837
Net Return£11,885£12,307£20,178£22,931£24,455£91,757
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)14%15%24%27%29%108%