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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,512£16,760£17,179£17,608£18,136£86,195
Total Expenses£12,975£13,046£13,130£13,217£13,313£65,681
Profit Before Tax£3,537£3,714£4,048£4,391£4,824£20,514
Profit After Tax £2,865£3,008£3,279£3,557£3,907£16,616
Change In Property Value£7,050£7,262£13,712£15,781£16,728£60,533
Net Return£9,915£10,270£16,991£19,338£20,635£77,150
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%14%24%27%29%108%