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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,156£18,428£18,889£19,361£19,942£94,777
Total Expenses£13,338£13,411£13,500£13,591£13,692£67,531
Profit Before Tax£4,818£5,018£5,389£5,770£6,250£27,246
Profit After Tax £3,903£4,064£4,365£4,674£5,063£22,069
Change In Property Value£7,200£7,416£14,004£16,117£17,084£61,821
Net Return£11,103£11,480£18,369£20,791£22,147£83,890
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%115%