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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,020£16,260£16,667£17,083£17,596£83,627
Total Expenses£12,984£13,054£13,138£13,224£13,317£65,718
Profit Before Tax£3,036£3,206£3,529£3,860£4,279£17,909
Profit After Tax £2,459£2,597£2,858£3,127£3,466£14,506
Change In Property Value£7,094£7,307£13,798£15,881£16,834£60,915
Net Return£9,553£9,904£16,657£19,007£20,299£75,421
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%105%