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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,308£25,688£26,330£26,988£27,798£132,111
Total Expenses£18,655£18,762£18,892£19,024£19,169£94,502
Profit Before Tax£6,653£6,925£7,438£7,964£8,628£37,610
Profit After Tax £5,389£5,610£6,025£6,451£6,989£30,464
Change In Property Value£9,900£10,197£19,255£22,161£23,491£85,004
Net Return£15,289£15,807£25,280£28,612£30,480£115,468
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%28%29%111%