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£15,285£15,375£15,482£15,592£15,712£77,446
Profit Before Tax£5,331£5,551£5,966£6,393£6,932£30,172
Profit After Tax £4,318£4,496£4,833£5,178£5,615£24,440
Change In Property Value£8,062£8,304£15,681£18,047£19,130£69,225
Net Return£12,380£12,800£20,514£23,225£24,745£93,664
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)15%16%25%28%30%113%