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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,800£20,196£20,701£21,218£21,749£103,664
Total Expenses£15,573£15,624£15,685£15,748£15,812£78,441
Profit Before Tax£4,227£4,572£5,016£5,471£5,937£25,223
Profit After Tax £3,424£3,703£4,063£4,431£4,809£20,431
Change In Property Value£9,900£10,197£17,505£22,056£23,379£83,037
Net Return£13,324£13,900£21,568£26,487£28,189£103,468
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)11%12%19%23%24%89%