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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,248£22,582£23,146£23,725£24,437£116,138
Total Expenses£16,455£16,551£16,666£16,783£16,912£83,366
Profit Before Tax£5,793£6,031£6,481£6,942£7,524£32,771
Profit After Tax £4,693£4,885£5,249£5,623£6,095£26,545
Change In Property Value£8,700£8,961£16,921£19,475£20,643£74,701
Net Return£13,393£13,846£22,171£25,098£26,738£101,245
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%112%