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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,004£23,349£23,933£24,531£25,267£120,084
Total Expenses£17,002£17,101£17,219£17,341£17,474£86,137
Profit Before Tax£6,002£6,248£6,713£7,190£7,793£33,947
Profit After Tax £4,862£5,061£5,438£5,824£6,312£27,497
Change In Property Value£8,999£9,268£17,502£20,143£21,352£77,264
Net Return£13,860£14,330£22,940£25,967£27,664£104,761
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%112%