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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,644£19,939£20,437£20,948£21,576£102,544
Total Expenses£15,470£15,546£15,638£15,733£15,839£78,226
Profit Before Tax£4,174£4,393£4,799£5,215£5,738£24,318
Profit After Tax £3,381£3,558£3,887£4,224£4,647£19,697
Change In Property Value£8,700£8,961£16,921£19,475£20,643£74,701
Net Return£12,081£12,519£20,808£23,699£25,291£94,398
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%