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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,628£20,937£21,461£21,997£22,657£107,681
Total Expenses£15,298£15,388£15,496£15,606£15,726£77,514
Profit Before Tax£5,330£5,549£5,965£6,392£6,931£30,167
Profit After Tax £4,317£4,495£4,832£5,177£5,614£24,435
Change In Property Value£8,070£8,312£15,696£18,065£19,149£69,291
Net Return£12,387£12,807£20,528£23,242£24,763£93,727
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)15%15%25%28%30%113%