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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,204£18,477£18,939£19,412£19,995£95,027
Total Expenses£15,286£15,360£15,449£15,540£15,641£77,276
Profit Before Tax£2,918£3,117£3,490£3,872£4,354£17,751
Profit After Tax £2,363£2,525£2,827£3,137£3,527£14,378
Change In Property Value£8,670£8,930£16,863£19,408£20,572£74,443
Net Return£11,033£11,455£19,690£22,544£24,099£88,821
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%25%27%99%