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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,236£22,570£23,134£23,712£24,423£116,075
Total Expenses£16,054£16,150£16,265£16,382£16,511£81,361
Profit Before Tax£6,182£6,420£6,869£7,330£7,912£34,714
Profit After Tax £5,008£5,200£5,564£5,937£6,409£28,118
Change In Property Value£8,399£8,650£16,335£18,800£19,928£72,112
Net Return£13,406£13,851£21,899£24,737£26,337£100,230
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)16%16%25%29%30%116%