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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,648£25,018£25,643£26,284£27,073£128,666
Total Expenses£21,238£21,405£21,590£21,778£21,978£107,989
Profit Before Tax£3,410£3,613£4,053£4,506£5,094£20,677
Profit After Tax £2,762£2,926£3,283£3,650£4,126£16,748
Change In Property Value£6,600£6,732£13,733£17,853£18,746£63,664
Net Return£9,362£9,658£17,017£21,503£22,872£80,413
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)9%9%16%21%22%77%