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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,204£18,477£18,939£19,412£19,995£95,027
Total Expenses£15,215£15,254£15,311£15,369£15,438£76,585
Profit Before Tax£2,989£3,223£3,628£4,044£4,557£18,442
Profit After Tax £2,421£2,611£2,939£3,275£3,691£14,938
Change In Property Value£6,500£6,630£13,525£17,583£18,462£62,700
Net Return£8,921£9,241£16,464£20,858£22,153£77,638
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)9%9%16%20%22%76%