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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,616£20,925£21,448£21,985£22,644£107,618
Total Expenses£15,287£15,377£15,484£15,594£15,715£77,457
Profit Before Tax£5,329£5,548£5,964£6,390£6,929£30,161
Profit After Tax £4,316£4,494£4,831£5,176£5,613£24,430
Change In Property Value£8,063£8,305£15,683£18,049£19,132£69,233
Net Return£12,380£12,799£20,514£23,226£24,745£93,663
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)15%16%25%28%30%113%