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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,028£23,373£23,958£24,557£25,293£120,209
Total Expenses£17,617£17,739£17,879£18,022£18,177£89,434
Profit Before Tax£5,411£5,635£6,079£6,534£7,116£30,776
Profit After Tax £4,383£4,564£4,924£5,293£5,764£24,928
Change In Property Value£8,700£8,961£16,921£19,475£20,643£74,701
Net Return£13,083£13,525£21,845£24,768£26,408£99,629
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%24%28%29%111%