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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,332£22,667£23,234£23,814£24,529£116,576
Total Expenses£18,008£18,053£18,120£18,190£18,272£90,643
Profit Before Tax£4,324£4,614£5,113£5,625£6,257£25,933
Profit After Tax £3,502£3,737£4,142£4,556£5,068£21,006
Change In Property Value£9,625£9,866£18,202£23,248£26,756£87,697
Net Return£13,127£13,603£22,344£27,804£31,825£108,703
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%23%26%88%