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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,176£22,509£23,071£23,648£24,358£115,762
Total Expenses£16,517£16,596£16,695£16,797£16,910£83,516
Profit Before Tax£5,659£5,913£6,376£6,851£7,447£32,246
Profit After Tax £4,584£4,789£5,165£5,550£6,032£26,119
Change In Property Value£9,300£9,579£18,088£20,818£22,067£79,853
Net Return£13,884£14,368£23,253£26,368£28,099£105,972
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%109%