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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,024£18,294£18,752£19,221£19,797£94,088
Total Expenses£15,792£15,830£15,887£15,945£16,013£79,467
Profit Before Tax£2,232£2,464£2,865£3,276£3,784£14,621
Profit After Tax £1,808£1,996£2,320£2,653£3,065£11,843
Change In Property Value£6,800£6,936£14,149£18,394£19,314£65,594
Net Return£8,608£8,932£16,470£21,048£22,379£77,436
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)8%8%15%20%21%72%