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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,956£20,255£20,762£21,281£21,919£104,173
Total Expenses£14,001£14,043£14,104£14,167£14,242£70,557
Profit Before Tax£5,955£6,213£6,658£7,114£7,678£33,616
Profit After Tax £4,823£5,032£5,393£5,762£6,219£27,229
Change In Property Value£7,250£7,431£12,187£17,428£20,058£64,354
Net Return£12,073£12,463£17,580£23,190£26,277£91,583
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)13%14%20%26%29%102%