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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,188£19,572£20,061£20,563£21,077£100,460
Total Expenses£14,321£14,371£14,431£14,492£14,554£72,168
Profit Before Tax£4,867£5,201£5,630£6,071£6,523£28,292
Profit After Tax £3,942£4,213£4,561£4,917£5,283£22,916
Change In Property Value£6,000£6,120£12,485£16,230£18,746£59,580
Net Return£9,942£10,333£17,045£21,147£24,029£82,496
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)6%6%11%13%15%52%