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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,880£18,148£18,602£19,067£19,639£93,336
Total Expenses£13,199£13,237£13,293£13,351£13,418£66,498
Profit Before Tax£4,681£4,911£5,309£5,716£6,221£26,838
Profit After Tax £3,792£3,978£4,300£4,630£5,039£21,739
Change In Property Value£6,875£7,047£13,001£16,606£19,112£62,641
Net Return£10,667£11,025£17,302£21,236£24,150£84,380
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)13%13%20%25%28%100%