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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,400£20,706£21,224£21,754£22,407£106,491
Total Expenses£16,374£16,451£16,546£16,643£16,751£82,765
Profit Before Tax£4,026£4,255£4,678£5,112£5,656£23,726
Profit After Tax £3,261£3,446£3,789£4,140£4,582£19,218
Change In Property Value£9,327£9,606£18,140£20,878£22,130£80,081
Net Return£12,587£13,053£21,929£25,018£26,712£99,299
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%13%23%26%27%102%