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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,300£21,619£22,160£22,714£23,395£111,189
Total Expenses£16,021£16,071£16,142£16,215£16,300£80,750
Profit Before Tax£5,279£5,548£6,018£6,499£7,095£30,439
Profit After Tax £4,276£4,494£4,874£5,264£5,747£24,655
Change In Property Value£3£3£6,599£11,779£15,675£34,060
Net Return£4,279£4,497£11,473£17,043£21,422£58,716
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%21%56%