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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,964£18,233£18,689£19,157£19,731£93,775
Total Expenses£13,713£13,786£13,875£13,965£14,065£69,405
Profit Before Tax£4,251£4,447£4,815£5,191£5,666£24,370
Profit After Tax £3,443£3,602£3,900£4,205£4,589£19,740
Change In Property Value£7,499£7,723£14,584£16,785£17,793£64,384
Net Return£10,942£11,326£18,484£20,990£22,382£84,124
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%111%