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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,196£23,544£24,133£24,736£25,478£121,086
Total Expenses£17,412£17,493£17,595£17,699£17,816£88,016
Profit Before Tax£5,784£6,051£6,538£7,037£7,662£33,071
Profit After Tax £4,685£4,901£5,295£5,700£6,206£26,787
Change In Property Value£9,900£10,197£19,255£22,161£23,491£85,004
Net Return£14,585£15,098£24,551£27,861£29,697£111,791
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%15%24%27%29%107%