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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,896£17,149£17,578£18,018£18,558£88,199
Total Expenses£13,013£13,085£13,170£13,258£13,355£65,881
Profit Before Tax£3,883£4,065£4,408£4,759£5,203£22,318
Profit After Tax £3,145£3,293£3,570£3,855£4,215£18,078
Change In Property Value£7,050£7,262£13,712£15,781£16,728£60,533
Net Return£10,195£10,554£17,282£19,637£20,943£78,611
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%