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£16,423£16,500£16,597£16,695£16,805£83,020
Profit Before Tax£4,613£4,851£5,289£5,737£6,300£26,791
Profit After Tax £3,737£3,930£4,284£4,647£5,103£21,701
Change In Property Value£9,315£9,594£18,118£20,852£22,103£79,981
Net Return£13,052£13,524£22,401£25,499£27,206£101,682
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%