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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,928£18,197£18,652£19,118£19,692£93,587
Total Expenses£13,848£13,933£14,033£14,135£14,246£70,195
Profit Before Tax£4,080£4,264£4,619£4,983£5,445£23,392
Profit After Tax £3,305£3,454£3,741£4,036£4,411£18,947
Change In Property Value£4,800£4,896£9,988£12,984£13,633£46,301
Net Return£8,105£8,350£13,729£17,020£18,044£65,249
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)11%11%19%23%25%89%