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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,880£21,193£21,723£22,266£22,934£108,996
Total Expenses£16,871£16,914£16,978£17,043£17,120£84,925
Profit Before Tax£4,009£4,279£4,745£5,223£5,814£24,071
Profit After Tax £3,247£3,466£3,844£4,231£4,709£19,497
Change In Property Value£9,000£9,225£17,020£21,738£25,019£82,003
Net Return£12,247£12,691£20,864£25,969£29,728£101,500
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%23%26%89%