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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,348£21,668£22,210£22,765£23,448£111,439
Total Expenses£16,638£16,716£16,813£16,912£17,023£84,101
Profit Before Tax£4,710£4,953£5,397£5,853£6,425£27,338
Profit After Tax £3,815£4,012£4,372£4,741£5,204£22,144
Change In Property Value£9,454£9,738£18,388£21,163£22,432£81,174
Net Return£13,269£13,749£22,759£25,904£27,637£103,318
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%