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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,652£20,962£21,486£22,023£22,684£107,806
Total Expenses£14,946£15,036£15,143£15,253£15,374£75,752
Profit Before Tax£5,706£5,926£6,343£6,770£7,310£32,055
Profit After Tax £4,622£4,800£5,138£5,484£5,921£25,964
Change In Property Value£7,800£8,034£15,171£17,460£18,508£66,973
Net Return£12,422£12,834£20,308£22,944£24,429£92,937
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)16%16%26%29%31%117%