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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,916£21,230£21,760£22,304£22,974£109,184
Total Expenses£16,341£16,419£16,515£16,613£16,722£82,610
Profit Before Tax£4,575£4,811£5,246£5,692£6,251£26,574
Profit After Tax £3,706£3,897£4,249£4,610£5,063£21,525
Change In Property Value£9,263£9,540£18,015£20,734£21,978£79,531
Net Return£12,968£13,437£22,265£25,344£27,042£101,056
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%