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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,924£25,298£25,930£26,579£27,376£130,107
Total Expenses£17,859£17,953£18,069£18,188£18,321£90,390
Profit Before Tax£7,065£7,345£7,861£8,390£9,055£39,716
Profit After Tax £5,723£5,949£6,367£6,796£7,335£32,170
Change In Property Value£9,750£10,043£18,964£21,825£23,135£83,716
Net Return£15,473£15,992£25,331£28,621£30,469£115,886
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%16%25%28%30%113%