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£81,755
Profit Before Tax£4,493£4,726£5,154£5,594£6,147£26,114
Profit After Tax £3,639£3,828£4,175£4,531£4,979£21,152
Change In Property Value£9,153£9,428£17,803£20,489£21,719£78,592
Net Return£12,792£13,255£21,978£25,021£26,697£99,744
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%