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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,184£20,487£20,999£21,524£22,170£105,363
Total Expenses£14,852£14,940£15,045£15,153£15,271£75,262
Profit Before Tax£5,332£5,547£5,954£6,371£6,898£30,101
Profit After Tax £4,319£4,493£4,822£5,160£5,588£24,382
Change In Property Value£2,600£2,626£7,957£10,927£12,785£36,895
Net Return£6,919£7,119£12,779£16,088£18,373£61,277
Return From Rental Income (%)5%6%6%6%7%31%
Total Net Return (%)9%9%16%20%23%77%