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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,900£19,183£19,663£20,155£20,759£98,661
Total Expenses£15,791£15,865£15,956£16,049£16,152£79,812
Profit Before Tax£3,109£3,319£3,707£4,106£4,607£18,849
Profit After Tax £2,519£2,688£3,003£3,326£3,732£15,267
Change In Property Value£8,999£9,268£17,502£20,143£21,352£77,264
Net Return£11,517£11,957£20,505£23,469£25,084£92,531
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)12%13%22%25%27%99%