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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,200£16,443£16,854£17,275£17,794£84,566
Total Expenses£12,745£12,816£12,900£12,986£13,080£64,526
Profit Before Tax£3,455£3,627£3,954£4,290£4,714£20,040
Profit After Tax £2,798£2,938£3,203£3,475£3,818£16,232
Change In Property Value£6,900£7,107£13,420£15,446£16,372£59,245
Net Return£9,698£10,045£16,623£18,920£20,190£75,478
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%14%24%27%29%108%