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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,848£23,191£23,770£24,365£25,096£119,270
Total Expenses£15,679£15,725£15,794£15,864£15,948£79,010
Profit Before Tax£7,169£7,466£7,977£8,501£9,148£40,260
Profit After Tax £5,807£6,047£6,461£6,886£7,410£32,611
Change In Property Value£9,750£10,043£18,964£21,825£23,135£83,716
Net Return£15,557£16,090£25,425£28,711£30,545£116,327
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%114%