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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,664£20,974£21,498£22,036£22,697£107,869
Total Expenses£16,171£16,248£16,344£16,441£16,550£81,754
Profit Before Tax£4,493£4,726£5,155£5,595£6,147£26,115
Profit After Tax £3,639£3,828£4,175£4,532£4,979£21,153
Change In Property Value£9,153£9,428£17,802£20,489£21,718£78,590
Net Return£12,792£13,255£21,978£25,021£26,697£99,743
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%