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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,444£21,766£22,310£22,868£23,554£111,941
Total Expenses£15,501£15,594£15,705£15,819£15,944£78,561
Profit Before Tax£5,943£6,172£6,605£7,049£7,610£33,379
Profit After Tax £4,814£4,999£5,350£5,710£6,164£27,037
Change In Property Value£8,100£8,343£15,754£18,132£19,220£69,549
Net Return£12,914£13,342£21,104£23,841£25,384£96,586
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)16%16%25%29%31%116%