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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,356£16,601£17,016£17,442£17,965£85,381
Total Expenses£14,038£14,074£14,126£14,180£14,243£70,661
Profit Before Tax£2,318£2,527£2,890£3,262£3,722£14,719
Profit After Tax £1,877£2,047£2,341£2,642£3,015£11,923
Change In Property Value£7,500£7,688£12,608£18,029£20,749£66,573
Net Return£9,377£9,735£14,948£20,671£23,764£78,496
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%10%16%22%25%84%