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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,556£17,819£18,265£18,721£19,283£91,645
Total Expenses£13,829£13,919£14,022£14,128£14,243£70,142
Profit Before Tax£3,727£3,901£4,242£4,593£5,040£21,503
Profit After Tax £3,019£3,159£3,436£3,720£4,082£17,417
Change In Property Value£4,700£4,794£9,780£12,714£13,349£45,337
Net Return£7,719£7,953£13,216£16,434£17,432£62,754
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)11%11%18%23%24%88%