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£14,327£14,400£14,488£14,579£14,679£72,472
Profit Before Tax£3,649£3,846£4,214£4,591£5,066£21,365
Profit After Tax £2,956£3,115£3,413£3,718£4,103£17,306
Change In Property Value£7,961£8,200£15,485£17,822£18,891£68,359
Net Return£10,917£11,316£18,898£21,540£22,994£85,665
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%23%26%28%105%