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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,168£21,486£22,023£22,573£23,250£110,500
Total Expenses£17,098£17,141£17,206£17,272£17,350£86,068
Profit Before Tax£4,070£4,344£4,817£5,301£5,900£24,432
Profit After Tax £3,297£3,519£3,902£4,294£4,779£19,790
Change In Property Value£9,125£9,353£17,257£22,040£25,367£83,142
Net Return£12,422£12,872£21,158£26,334£30,146£102,932
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%23%26%89%