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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,280£23,629£24,220£24,825£25,570£121,525
Total Expenses£17,819£17,936£18,072£18,211£18,362£90,400
Profit Before Tax£5,462£5,693£6,148£6,614£7,208£31,125
Profit After Tax £4,424£4,612£4,980£5,357£5,838£25,211
Change In Property Value£3,000£3,030£9,181£12,608£14,752£42,571
Net Return£7,424£7,642£14,161£17,966£20,590£67,782
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)8%8%15%19%22%72%