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£13,336£13,409£13,498£13,589£13,690£67,521
Profit Before Tax£4,820£5,019£5,391£5,772£6,252£27,256
Profit After Tax £3,905£4,066£4,367£4,676£5,064£22,077
Change In Property Value£7,199£7,414£14,001£16,114£17,081£61,808
Net Return£11,103£11,480£18,368£20,789£22,145£83,886
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%115%