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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,248£19,537£20,025£20,526£21,142£100,477
Total Expenses£13,844£13,918£14,010£14,104£14,208£70,085
Profit Before Tax£5,404£5,618£6,015£6,422£6,933£30,392
Profit After Tax £4,378£4,551£4,872£5,202£5,616£24,618
Change In Property Value£7,500£7,725£14,587£16,789£17,796£64,397
Net Return£11,878£12,276£19,459£21,990£23,412£89,015
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%26%29%31%117%