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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,880£21,298£21,830£22,376£22,935£109,319
Total Expenses£15,594£15,682£15,778£15,876£15,975£78,904
Profit Before Tax£5,286£5,616£6,052£6,500£6,960£30,415
Profit After Tax £4,282£4,549£4,902£5,265£5,638£24,636
Change In Property Value£5,800£5,916£12,069£15,689£18,121£57,595
Net Return£10,082£10,465£16,971£20,954£23,759£82,231
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)7%7%11%14%16%54%