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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,524£16,772£17,191£17,621£18,150£86,258
Total Expenses£13,857£13,893£13,945£13,999£14,063£69,757
Profit Before Tax£2,667£2,879£3,246£3,622£4,087£16,500
Profit After Tax £2,161£2,332£2,629£2,933£3,310£13,365
Change In Property Value£10,325£10,686£17,381£20,004£21,204£79,599
Net Return£12,486£13,018£20,010£22,937£24,514£92,965
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)14%14%22%25%27%101%