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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,196£26,589£27,254£27,935£28,773£136,747
Total Expenses£21,678£21,763£21,873£21,985£22,111£109,409
Profit Before Tax£4,518£4,826£5,381£5,950£6,662£27,337
Profit After Tax £3,660£3,909£4,359£4,820£5,396£22,143
Change In Property Value£12,899£13,285£25,087£28,873£30,606£110,750
Net Return£16,558£17,194£29,446£33,693£36,002£132,894
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%12%21%24%26%96%