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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,780£16,017£16,417£16,828£17,332£82,374
Total Expenses£12,822£12,892£12,975£13,060£13,153£64,902
Profit Before Tax£2,958£3,125£3,442£3,768£4,179£17,472
Profit After Tax £2,396£2,531£2,788£3,052£3,385£14,152
Change In Property Value£6,990£7,200£13,595£15,647£16,586£60,018
Net Return£9,386£9,731£16,384£18,699£19,971£74,170
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%105%