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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,048£21,364£21,898£22,445£23,119£109,873
Total Expenses£15,223£15,314£15,423£15,535£15,658£77,154
Profit Before Tax£5,825£6,050£6,474£6,910£7,460£32,720
Profit After Tax £4,719£4,900£5,244£5,597£6,043£26,503
Change In Property Value£7,950£8,189£15,463£17,796£18,864£68,261
Net Return£12,669£13,089£20,707£23,393£24,907£94,764
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)16%16%25%29%31%117%