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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,640£17,905£18,352£18,811£19,375£92,083
Total Expenses£14,871£14,943£15,031£15,121£15,220£75,187
Profit Before Tax£2,769£2,961£3,321£3,690£4,155£16,897
Profit After Tax £2,243£2,399£2,690£2,989£3,366£13,686
Change In Property Value£8,399£8,650£16,335£18,800£19,928£72,112
Net Return£10,641£11,049£19,025£21,789£23,294£85,798
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%25%27%99%