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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,940£18,209£18,664£19,131£19,705£93,649
Total Expenses£14,302£14,375£14,463£14,554£14,654£72,347
Profit Before Tax£3,638£3,834£4,201£4,577£5,051£21,302
Profit After Tax £2,947£3,106£3,403£3,708£4,091£17,254
Change In Property Value£7,945£8,184£15,454£17,786£18,853£68,222
Net Return£10,892£11,290£18,857£21,493£22,944£85,476
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%23%26%28%105%