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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,148£20,450£20,961£21,486£22,130£105,175
Total Expenses£16,909£16,985£17,079£17,176£17,283£85,433
Profit Before Tax£3,239£3,465£3,882£4,310£4,847£19,743
Profit After Tax £2,623£2,807£3,144£3,491£3,926£15,992
Change In Property Value£9,750£10,043£18,964£21,825£23,135£83,716
Net Return£12,373£12,849£22,108£25,316£27,061£99,708
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%25%26%98%