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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,960£19,244£19,726£20,219£20,825£98,974
Total Expenses£13,703£13,743£13,802£13,862£13,934£69,045
Profit Before Tax£5,257£5,501£5,923£6,356£6,891£29,929
Profit After Tax £4,258£4,456£4,798£5,149£5,582£24,242
Change In Property Value£7,125£7,303£11,977£17,127£19,712£63,244
Net Return£11,383£11,759£16,775£22,276£25,294£87,487
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)13%13%19%25%29%99%