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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,328£20,633£21,149£21,677£22,328£106,115
Total Expenses£15,935£16,012£16,106£16,203£16,311£80,567
Profit Before Tax£4,393£4,621£5,042£5,474£6,017£25,548
Profit After Tax £3,558£3,743£4,084£4,434£4,874£20,694
Change In Property Value£9,000£9,270£17,505£20,146£21,355£77,277
Net Return£12,558£13,013£21,589£24,581£26,229£97,970
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%