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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,024£21,339£21,873£22,420£23,092£109,748
Total Expenses£16,290£16,333£16,397£16,463£16,541£82,025
Profit Before Tax£4,734£5,006£5,475£5,957£6,551£27,723
Profit After Tax £3,834£4,055£4,435£4,825£5,307£22,456
Change In Property Value£10,350£10,661£20,131£23,168£24,559£88,868
Net Return£14,184£14,715£24,566£27,993£29,865£111,324
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%13%22%26%27%102%