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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,972£19,257£19,738£20,231£20,838£99,036
Total Expenses£14,211£14,285£14,376£14,469£14,573£71,914
Profit Before Tax£4,761£4,971£5,362£5,762£6,266£27,122
Profit After Tax £3,857£4,027£4,343£4,667£5,075£21,969
Change In Property Value£7,799£8,032£15,168£17,457£18,504£66,960
Net Return£11,655£12,059£19,511£22,124£23,579£88,929
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%25%28%30%112%