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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,312£21,632£22,172£22,727£23,409£111,252
Total Expenses£16,524£16,586£16,668£16,752£16,848£83,377
Profit Before Tax£4,788£5,046£5,505£5,975£6,561£27,874
Profit After Tax £3,878£4,087£4,459£4,840£5,314£22,578
Change In Property Value£3£3£6,600£11,781£15,677£34,065
Net Return£3,882£4,090£11,059£16,621£20,992£56,644
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%11%16%20%54%