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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,196£23,544£24,133£24,736£25,478£121,086
Total Expenses£18,999£19,080£19,182£19,286£19,403£95,951
Profit Before Tax£4,197£4,464£4,951£5,450£6,075£25,136
Profit After Tax £3,399£3,616£4,010£4,414£4,921£20,360
Change In Property Value£9,250£9,481£17,493£22,342£25,714£84,280
Net Return£12,649£13,097£21,503£26,757£30,635£104,640
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%23%26%89%