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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,416£22,752£23,321£23,904£24,621£117,015
Total Expenses£16,885£16,982£17,097£17,216£17,346£85,525
Profit Before Tax£5,531£5,771£6,224£6,688£7,275£31,489
Profit After Tax £4,480£4,674£5,041£5,418£5,893£25,506
Change In Property Value£6,000£6,120£12,485£16,230£17,041£57,876
Net Return£10,480£10,794£17,526£21,648£22,934£83,382
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)11%12%19%23%25%89%