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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,948£22,277£22,834£23,405£24,107£114,572
Total Expenses£18,081£18,160£18,258£18,359£18,472£91,331
Profit Before Tax£3,867£4,117£4,576£5,046£5,635£23,241
Profit After Tax £3,132£3,335£3,706£4,087£4,564£18,825
Change In Property Value£8,750£8,969£16,547£21,134£24,324£79,724
Net Return£11,882£12,304£20,253£25,221£28,888£98,549
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%23%26%89%