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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,448£20,755£21,274£21,805£22,460£106,741
Total Expenses£16,530£16,572£16,635£16,699£16,775£83,212
Profit Before Tax£3,918£4,182£4,639£5,106£5,684£23,529
Profit After Tax £3,173£3,388£3,757£4,136£4,604£19,059
Change In Property Value£8,813£9,033£16,666£21,286£24,498£80,294
Net Return£11,986£12,420£20,423£25,422£29,102£99,353
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%18%23%26%89%