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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,500£19,792£20,287£20,794£21,418£101,793
Total Expenses£15,906£15,991£16,093£16,198£16,313£80,501
Profit Before Tax£3,594£3,801£4,194£4,597£5,106£21,292
Profit After Tax £2,911£3,079£3,397£3,723£4,136£17,246
Change In Property Value£8,700£8,961£16,921£19,475£20,643£74,701
Net Return£11,611£12,040£20,318£23,198£24,779£91,947
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%23%26%28%102%