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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,548£19,841£20,337£20,846£21,471£102,043
Total Expenses£15,182£15,267£15,370£15,474£15,589£76,882
Profit Before Tax£4,366£4,574£4,968£5,371£5,882£25,161
Profit After Tax £3,537£3,705£4,024£4,351£4,764£20,380
Change In Property Value£8,145£8,389£15,842£18,233£19,327£69,935
Net Return£11,682£12,094£19,866£22,583£24,091£90,316
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%