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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,940£18,209£18,664£19,131£19,705£93,649
Total Expenses£13,314£13,387£13,475£13,566£13,666£67,408
Profit Before Tax£4,626£4,822£5,189£5,565£6,039£26,241
Profit After Tax £3,747£3,906£4,203£4,508£4,891£21,255
Change In Property Value£7,199£7,414£14,001£16,114£17,081£61,808
Net Return£10,946£11,320£18,204£20,621£21,972£83,064
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%16%25%28%30%114%