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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,896£23,354£23,938£24,536£25,150£119,874
Total Expenses£15,994£16,086£16,187£16,291£16,395£80,951
Profit Before Tax£6,902£7,268£7,751£8,246£8,755£38,922
Profit After Tax £5,591£5,887£6,278£6,679£7,092£31,527
Change In Property Value£5,900£6,018£12,277£15,960£18,433£58,588
Net Return£11,491£11,905£18,555£22,639£25,525£90,115
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)7%8%12%14%16%58%