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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,736£21,047£21,573£22,113£22,776£108,245
Total Expenses£17,563£17,640£17,736£17,834£17,943£88,715
Profit Before Tax£3,173£3,407£3,837£4,279£4,833£19,529
Profit After Tax £2,570£2,760£3,108£3,466£3,915£15,819
Change In Property Value£6,800£6,936£14,149£18,394£19,314£65,594
Net Return£9,370£9,696£17,258£21,860£23,229£81,413
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)9%9%16%20%22%76%