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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,747£17,166£17,595£18,123£86,132
Total Expenses£13,569£13,640£13,724£13,811£13,907£68,650
Profit Before Tax£2,931£3,108£3,442£3,784£4,217£17,482
Profit After Tax £2,374£2,517£2,788£3,065£3,415£14,160
Change In Property Value£5,000£5,100£10,404£13,525£14,201£48,231
Net Return£7,374£7,617£13,192£16,590£17,617£62,391
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)10%10%17%22%23%82%