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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£16,061£16,139£16,237£16,337£16,448£81,221
Profit Before Tax£5,539£5,785£6,235£6,697£7,276£31,534
Profit After Tax £4,487£4,686£5,051£5,425£5,894£25,542
Change In Property Value£3£3£5,999£10,708£14,250£30,963
Net Return£4,490£4,689£11,050£16,133£20,144£56,506
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%12%17%22%60%