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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,016£23,361£23,945£24,544£25,280£120,147
Total Expenses£17,005£17,104£17,223£17,344£17,477£86,153
Profit Before Tax£6,011£6,257£6,723£7,200£7,803£33,994
Profit After Tax £4,869£5,068£5,445£5,832£6,320£27,535
Change In Property Value£9,000£9,270£17,505£20,146£21,355£77,277
Net Return£13,869£14,338£22,950£25,978£27,676£104,811
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%112%