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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,248£19,633£20,124£20,627£21,143£100,774
Total Expenses£13,532£13,582£13,642£13,703£13,765£68,223
Profit Before Tax£5,716£6,051£6,482£6,924£7,377£32,551
Profit After Tax £4,630£4,901£5,251£5,608£5,976£26,366
Change In Property Value£5,599£5,711£11,650£15,146£17,493£55,599
Net Return£10,229£10,612£16,901£20,754£23,469£81,965
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)14%15%24%29%33%115%