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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,896£23,239£23,820£24,416£25,148£119,520
Total Expenses£16,783£16,881£16,999£17,120£17,253£85,036
Profit Before Tax£6,113£6,358£6,821£7,296£7,896£34,484
Profit After Tax £4,952£5,150£5,525£5,910£6,396£27,932
Change In Property Value£2,950£2,980£9,028£12,398£14,506£41,862
Net Return£7,902£8,130£14,553£18,308£20,902£69,794
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)9%9%16%20%23%76%