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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,916£21,230£21,760£22,304£22,974£109,184
Total Expenses£15,793£15,884£15,992£16,104£16,226£79,998
Profit Before Tax£5,123£5,346£5,768£6,201£6,748£29,186
Profit After Tax £4,150£4,330£4,672£5,023£5,466£23,641
Change In Property Value£5,600£5,712£11,652£15,148£15,906£54,018
Net Return£9,750£10,042£16,325£20,171£21,371£77,659
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)11%12%19%23%25%90%