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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,556£20,864£21,386£21,921£22,578£107,305
Total Expenses£14,964£15,041£15,136£15,234£15,342£75,717
Profit Before Tax£5,592£5,823£6,250£6,687£7,236£31,588
Profit After Tax £4,529£4,717£5,062£5,417£5,861£25,586
Change In Property Value£8,249£8,496£16,043£18,464£19,572£70,824
Net Return£12,778£13,213£21,105£23,881£25,433£96,410
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%