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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,064£26,585£27,250£27,931£28,629£136,460
Total Expenses£23,412£23,510£23,620£23,732£23,844£118,119
Profit Before Tax£2,652£3,075£3,630£4,199£4,785£18,341
Profit After Tax £2,148£2,491£2,940£3,401£3,876£14,856
Change In Property Value£9,480£9,670£19,726£25,644£29,619£94,138
Net Return£11,628£12,160£22,666£29,045£33,494£108,994
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)4%4%8%10%12%38%