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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,048£21,364£21,898£22,445£23,119£109,873
Total Expenses£16,416£16,535£16,670£16,808£16,956£83,383
Profit Before Tax£4,632£4,829£5,228£5,638£6,163£26,490
Profit After Tax £3,752£3,912£4,235£4,567£4,992£21,457
Change In Property Value£7,950£8,189£15,463£17,796£18,864£68,261
Net Return£11,702£12,100£19,698£22,363£23,856£89,718
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%110%