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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,620£19,914£20,412£20,922£21,550£102,419
Total Expenses£15,654£15,695£15,755£15,817£15,891£78,812
Profit Before Tax£3,966£4,219£4,657£5,105£5,659£23,607
Profit After Tax £3,213£3,418£3,772£4,135£4,584£19,121
Change In Property Value£3,325£3,358£10,175£13,974£16,350£47,183
Net Return£6,538£6,776£13,947£18,109£20,934£66,304
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)6%6%13%17%20%63%