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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,340£20,645£21,161£21,690£22,341£106,178
Total Expenses£15,947£16,023£16,118£16,215£16,322£80,625
Profit Before Tax£4,393£4,622£5,043£5,476£6,019£25,552
Profit After Tax £3,558£3,744£4,085£4,435£4,875£20,697
Change In Property Value£9,008£9,278£17,520£20,164£21,374£77,344
Net Return£12,566£13,022£21,605£24,599£26,249£98,041
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%