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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,236£16,480£16,892£17,314£17,833£84,754
Total Expenses£13,431£13,467£13,519£13,572£13,635£67,623
Profit Before Tax£2,805£3,013£3,373£3,742£4,199£17,131
Profit After Tax £2,272£2,440£2,732£3,031£3,401£13,876
Change In Property Value£9,975£10,324£16,791£19,325£20,485£76,901
Net Return£12,247£12,764£19,523£22,356£23,886£90,777
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)14%14%22%25%27%103%