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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,664£20,974£21,498£22,036£22,697£107,869
Total Expenses£18,040£18,082£18,145£18,210£18,287£90,764
Profit Before Tax£2,624£2,892£3,353£3,826£4,410£17,105
Profit After Tax £2,126£2,342£2,716£3,099£3,572£13,855
Change In Property Value£7,800£7,956£16,230£21,099£22,154£75,240
Net Return£9,926£10,298£18,946£24,198£25,726£89,095
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)8%8%15%19%21%71%