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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,980£20,280£20,787£21,306£21,946£104,298
Total Expenses£15,702£15,778£15,872£15,968£16,074£79,394
Profit Before Tax£4,278£4,502£4,915£5,339£5,871£24,905
Profit After Tax £3,465£3,646£3,981£4,324£4,756£20,173
Change In Property Value£8,850£9,116£17,213£19,811£20,999£75,989
Net Return£12,315£12,762£21,194£24,135£25,755£96,161
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%