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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,320£19,610£20,100£20,603£21,221£100,853
Total Expenses£13,811£13,886£13,978£14,072£14,177£69,924
Profit Before Tax£5,509£5,724£6,122£6,530£7,044£30,929
Profit After Tax £4,462£4,636£4,959£5,290£5,706£25,053
Change In Property Value£2,490£2,515£7,620£10,465£12,244£35,334
Net Return£6,952£7,151£12,579£15,755£17,950£60,387
Return From Rental Income (%)6%6%7%7%8%33%
Total Net Return (%)9%9%17%21%24%80%