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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,072£24,433£25,044£25,670£26,440£125,659
Total Expenses£19,372£19,420£19,492£19,565£19,653£97,502
Profit Before Tax£4,700£5,013£5,552£6,105£6,787£28,157
Profit After Tax £3,807£4,061£4,497£4,945£5,498£22,807
Change In Property Value£10,375£10,634£19,620£25,060£28,841£94,531
Net Return£14,182£14,695£24,118£30,004£34,339£117,338
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%22%26%88%