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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,724£21,035£21,561£22,100£22,763£108,182
Total Expenses£16,062£16,104£16,168£16,233£16,310£80,877
Profit Before Tax£4,662£4,930£5,393£5,867£6,453£27,306
Profit After Tax £3,776£3,994£4,368£4,752£5,227£22,117
Change In Property Value£10,200£10,506£19,839£22,833£24,203£87,580
Net Return£13,976£14,500£24,207£27,585£29,430£109,698
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%13%23%26%27%102%