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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,624£18,903£19,376£19,860£20,456£97,220
Total Expenses£13,384£13,458£13,549£13,641£13,743£67,775
Profit Before Tax£5,240£5,445£5,827£6,219£6,713£29,445
Profit After Tax £4,244£4,410£4,720£5,038£5,438£23,850
Change In Property Value£2,400£2,424£7,345£10,087£11,801£34,057
Net Return£6,644£6,834£12,065£15,125£17,239£57,907
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)9%9%17%21%24%79%