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£14,731£14,807£14,901£14,997£15,105£74,541
Profit Before Tax£5,453£5,680£6,098£6,526£7,065£30,822
Profit After Tax £4,417£4,601£4,939£5,286£5,723£24,966
Change In Property Value£8,100£8,343£15,754£18,132£19,220£69,549
Net Return£12,517£12,944£20,694£23,418£24,942£94,515
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%