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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,976£18,246£18,702£19,169£19,744£93,837
Total Expenses£14,325£14,398£14,487£14,578£14,678£72,466
Profit Before Tax£3,651£3,847£4,215£4,592£5,067£21,371
Profit After Tax £2,957£3,116£3,414£3,719£4,104£17,311
Change In Property Value£7,961£8,199£15,483£17,820£18,889£68,351
Net Return£10,918£11,316£18,897£21,539£22,993£85,662
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%23%26%28%105%