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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,688£17,953£18,402£18,862£19,428£92,334
Total Expenses£15,275£15,347£15,435£15,525£15,624£77,205
Profit Before Tax£2,413£2,606£2,967£3,337£3,804£15,128
Profit After Tax £1,955£2,111£2,403£2,703£3,081£12,254
Change In Property Value£5,800£5,916£12,069£15,689£16,474£55,948
Net Return£7,755£8,027£14,472£18,393£19,555£68,202
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)9%9%16%20%22%76%