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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,256£20,560£21,074£21,601£22,249£105,739
Total Expenses£16,135£16,257£16,394£16,534£16,684£82,004
Profit Before Tax£4,121£4,303£4,680£5,066£5,564£23,735
Profit After Tax £3,338£3,485£3,791£4,104£4,507£19,225
Change In Property Value£7,650£7,880£14,879£17,125£18,152£65,685
Net Return£10,988£11,365£18,670£21,228£22,659£84,910
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%