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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,876£19,159£19,638£20,129£20,733£98,535
Total Expenses£14,290£14,330£14,389£14,449£14,520£71,977
Profit Before Tax£4,586£4,829£5,250£5,680£6,213£26,558
Profit After Tax £3,715£3,912£4,252£4,601£5,033£21,512
Change In Property Value£4,500£4,568£10,817£14,395£16,714£50,994
Net Return£8,215£8,479£15,070£18,996£21,747£72,506
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)9%9%16%20%23%78%