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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,444£27,993£28,693£29,410£30,145£143,685
Total Expenses£22,850£22,980£23,119£23,262£23,405£115,617
Profit Before Tax£4,594£5,013£5,573£6,148£6,740£28,068
Profit After Tax £3,721£4,061£4,514£4,980£5,460£22,735
Change In Property Value£8,500£8,670£17,687£22,993£26,557£84,406
Net Return£12,221£12,731£22,201£27,972£32,016£107,141
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)5%5%9%11%13%43%