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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,676£17,941£18,390£18,849£19,415£92,271
Total Expenses£14,083£14,156£14,243£14,333£14,432£71,248
Profit Before Tax£3,593£3,786£4,146£4,516£4,982£21,023
Profit After Tax £2,910£3,066£3,358£3,658£4,036£17,029
Change In Property Value£7,800£8,034£15,171£17,460£18,508£66,973
Net Return£10,710£11,100£18,529£21,118£22,544£84,002
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%23%27%28%106%