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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,924£16,163£16,567£16,981£17,491£83,125
Total Expenses£12,916£12,986£13,069£13,155£13,248£65,374
Profit Before Tax£3,008£3,177£3,498£3,827£4,242£17,751
Profit After Tax £2,436£2,573£2,833£3,099£3,436£14,379
Change In Property Value£7,050£7,262£13,712£15,781£16,728£60,533
Net Return£9,486£9,835£16,545£18,881£20,165£74,912
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%105%