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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,920£17,174£17,603£18,043£18,585£88,325
Total Expenses£13,916£14,008£14,113£14,221£14,337£70,593
Profit Before Tax£3,004£3,166£3,490£3,823£4,248£17,731
Profit After Tax £2,434£2,565£2,827£3,096£3,441£14,362
Change In Property Value£7,050£7,262£13,712£15,781£16,728£60,533
Net Return£9,484£9,826£16,539£18,878£20,169£74,896
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%105%