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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,348£21,668£22,210£22,765£23,448£111,439
Total Expenses£16,521£16,565£16,629£16,696£16,775£83,186
Profit Before Tax£4,827£5,104£5,580£6,069£6,673£28,253
Profit After Tax £3,910£4,134£4,520£4,916£5,405£22,885
Change In Property Value£12,250£12,679£20,621£23,733£25,157£94,440
Net Return£16,160£16,813£25,141£28,649£30,562£117,325
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)15%15%23%26%28%106%