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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,220£20,523£21,036£21,562£22,209£105,551
Total Expenses£15,863£15,939£16,034£16,130£16,237£80,203
Profit Before Tax£4,357£4,584£5,003£5,432£5,972£25,348
Profit After Tax £3,529£3,713£4,052£4,400£4,837£20,532
Change In Property Value£8,954£9,222£17,414£20,042£21,245£76,877
Net Return£12,483£12,935£21,467£24,443£26,082£97,409
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%