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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,960£16,199£16,604£17,019£17,530£83,313
Total Expenses£9,833£9,868£9,919£9,972£10,034£49,625
Profit Before Tax£6,127£6,331£6,685£7,048£7,497£33,688
Profit After Tax £4,963£5,128£5,415£5,709£6,072£27,287
Change In Property Value£6,825£7,064£11,489£13,223£14,016£52,616
Net Return£11,788£12,192£16,904£18,931£20,088£79,904
Return From Rental Income (%)8%9%9%10%10%46%
Total Net Return (%)20%20%28%32%34%134%