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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,128£22,460£23,021£23,597£24,305£115,511
Total Expenses£19,091£19,170£19,269£19,371£19,484£96,385
Profit Before Tax£3,037£3,290£3,752£4,226£4,821£19,126
Profit After Tax £2,460£2,665£3,039£3,423£3,905£15,492
Change In Property Value£9,375£9,609£17,729£22,644£26,061£85,419
Net Return£11,835£12,274£20,769£26,068£29,966£100,912
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%10%17%22%25%84%