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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,628£20,937£21,461£21,997£22,657£107,681
Total Expenses£16,142£16,219£16,314£16,412£16,520£81,607
Profit Before Tax£4,486£4,719£5,147£5,586£6,137£26,074
Profit After Tax £3,634£3,822£4,169£4,524£4,971£21,120
Change In Property Value£9,134£9,408£17,765£20,445£21,672£78,423
Net Return£12,767£13,230£21,933£24,970£26,643£99,543
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%