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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,756£22,082£22,634£23,200£23,896£113,569
Total Expenses£17,554£17,598£17,664£17,731£17,812£88,358
Profit Before Tax£4,202£4,484£4,971£5,469£6,085£25,211
Profit After Tax £3,404£3,632£4,026£4,430£4,929£20,421
Change In Property Value£9,375£9,609£17,729£22,644£26,061£85,419
Net Return£12,779£13,242£21,755£27,074£30,990£105,840
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%23%26%88%