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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,044£22,375£22,934£23,507£24,213£115,073
Total Expenses£17,781£17,825£17,892£17,960£18,042£89,501
Profit Before Tax£4,263£4,549£5,042£5,547£6,171£25,572
Profit After Tax £3,453£3,685£4,084£4,493£4,998£20,713
Change In Property Value£9,500£9,738£17,966£22,946£26,409£86,558
Net Return£12,953£13,422£22,050£27,439£31,407£107,272
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%23%26%88%