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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,936£22,265£22,822£23,392£24,094£114,509
Total Expenses£16,975£17,019£17,085£17,153£17,234£85,467
Profit Before Tax£4,961£5,246£5,736£6,239£6,860£29,042
Profit After Tax £4,019£4,249£4,646£5,053£5,556£23,524
Change In Property Value£10,799£11,122£21,003£24,172£25,623£92,719
Net Return£14,817£15,372£25,649£29,226£31,179£116,243
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%13%22%26%27%102%