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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,036£21,352£21,885£22,432£23,105£109,811
Total Expenses£16,424£16,501£16,598£16,696£16,806£83,025
Profit Before Tax£4,612£4,850£5,288£5,736£6,299£26,786
Profit After Tax £3,736£3,929£4,283£4,646£5,102£21,697
Change In Property Value£9,316£9,595£18,119£20,853£22,104£79,988
Net Return£13,052£13,524£22,402£25,500£27,207£101,684
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%