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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,640£17,905£18,352£18,811£19,375£92,083
Total Expenses£13,484£13,557£13,645£13,734£13,833£68,253
Profit Before Tax£4,156£4,348£4,708£5,077£5,542£23,830
Profit After Tax £3,366£3,522£3,813£4,112£4,489£19,302
Change In Property Value£7,350£7,571£14,296£16,453£17,440£63,109
Net Return£10,716£11,092£18,109£20,565£21,929£82,411
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%111%