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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,552£21,875£22,422£22,983£23,672£112,504
Total Expenses£17,724£17,802£17,900£18,000£18,112£89,538
Profit Before Tax£3,828£4,073£4,522£4,983£5,561£22,966
Profit After Tax £3,101£3,299£3,663£4,036£4,504£18,603
Change In Property Value£10,260£10,568£19,956£22,967£24,345£88,095
Net Return£13,361£13,867£23,618£27,003£28,849£106,698
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)12%13%22%25%27%99%