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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,944£20,243£20,749£21,268£21,906£104,110
Total Expenses£14,804£14,891£14,995£15,102£15,219£75,011
Profit Before Tax£5,140£5,352£5,754£6,166£6,687£29,099
Profit After Tax £4,163£4,335£4,661£4,994£5,417£23,570
Change In Property Value£7,800£8,034£15,171£17,460£18,508£66,973
Net Return£11,963£12,369£19,832£22,455£23,924£90,543
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%