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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,536£16,784£17,204£17,634£18,163£86,320
Total Expenses£15,120£15,190£15,275£15,362£15,458£76,406
Profit Before Tax£1,416£1,594£1,928£2,271£2,705£9,914
Profit After Tax £1,147£1,291£1,562£1,840£2,191£8,031
Change In Property Value£4,335£4,400£10,421£13,867£16,101£49,124
Net Return£5,482£5,691£11,983£15,707£18,292£57,155
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)6%6%13%18%20%64%