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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,028£20,328£20,837£21,358£21,998£104,549
Total Expenses£15,615£15,702£15,807£15,914£16,031£79,070
Profit Before Tax£4,413£4,626£5,030£5,444£5,967£25,479
Profit After Tax £3,575£3,747£4,074£4,409£4,833£20,638
Change In Property Value£8,400£8,652£16,338£18,803£19,932£72,125
Net Return£11,975£12,399£20,412£23,213£24,765£92,763
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%107%