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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,400£20,706£21,224£21,754£22,407£106,491
Total Expenses£14,497£14,586£14,692£14,801£14,920£73,496
Profit Before Tax£5,903£6,120£6,532£6,953£7,487£32,995
Profit After Tax £4,782£4,957£5,291£5,632£6,064£26,726
Change In Property Value£2£2£4,999£8,923£11,874£25,802
Net Return£4,784£4,960£10,290£14,556£17,939£52,528
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)6%7%14%19%24%69%