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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,084£21,400£21,935£22,484£23,158£110,061
Total Expenses£16,011£16,089£16,185£16,284£16,394£80,962
Profit Before Tax£5,073£5,312£5,750£6,200£6,764£29,099
Profit After Tax £4,109£4,303£4,658£5,022£5,479£23,571
Change In Property Value£9,000£9,270£17,505£20,146£21,355£77,277
Net Return£13,109£13,573£22,163£25,168£26,834£100,847
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%108%