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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,240£18,514£18,976£19,451£20,034£95,215
Total Expenses£13,472£13,552£13,649£13,747£13,855£68,275
Profit Before Tax£4,768£4,961£5,328£5,704£6,179£26,941
Profit After Tax £3,862£4,019£4,316£4,620£5,005£21,822
Change In Property Value£2,350£2,374£7,192£9,877£11,556£33,347
Net Return£6,212£6,392£11,507£14,497£16,561£55,169
Return From Rental Income (%)5%6%6%6%7%31%
Total Net Return (%)9%9%16%20%23%77%