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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,456£21,778£22,322£22,880£23,567£112,003
Total Expenses£17,040£17,118£17,216£17,315£17,427£86,115
Profit Before Tax£4,416£4,660£5,107£5,565£6,140£25,888
Profit After Tax £3,577£3,774£4,136£4,508£4,974£20,969
Change In Property Value£8,125£8,328£15,365£19,625£22,587£74,030
Net Return£11,702£12,102£19,502£24,133£27,560£94,999
Return From Rental Income (%)3%4%4%4%5%21%
Total Net Return (%)11%12%19%24%27%93%