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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,972£19,257£19,738£20,231£20,838£99,036
Total Expenses£14,609£14,684£14,775£14,868£14,972£73,908
Profit Before Tax£4,363£4,573£4,963£5,363£5,867£25,128
Profit After Tax £3,534£3,704£4,020£4,344£4,752£20,354
Change In Property Value£8,100£8,343£15,754£18,132£19,220£69,549
Net Return£11,634£12,047£19,774£22,476£23,972£89,903
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)14%15%24%27%29%108%