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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,400£23,751£24,345£24,953£25,702£122,151
Total Expenses£17,280£17,380£17,501£17,624£17,759£87,544
Profit Before Tax£6,120£6,371£6,844£7,330£7,943£34,607
Profit After Tax £4,957£5,160£5,544£5,937£6,434£28,032
Change In Property Value£9,150£9,425£17,797£20,482£21,711£78,565
Net Return£14,107£14,585£23,340£26,419£28,145£106,597
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%112%