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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,900£19,278£19,760£20,254£20,760£98,952
Total Expenses£14,888£14,937£14,996£15,056£15,118£74,994
Profit Before Tax£4,012£4,341£4,764£5,198£5,643£23,958
Profit After Tax £3,250£3,516£3,859£4,210£4,571£19,406
Change In Property Value£6,300£6,426£13,109£17,042£19,683£62,560
Net Return£9,550£9,942£16,968£21,252£24,254£81,966
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)12%12%21%27%30%103%