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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,056£22,387£22,947£23,520£24,226£115,135
Total Expenses£15,910£15,989£16,088£16,189£16,302£80,477
Profit Before Tax£6,146£6,398£6,859£7,331£7,924£34,658
Profit After Tax £4,978£5,182£5,556£5,938£6,418£28,073
Change In Property Value£8,850£9,116£17,213£19,811£20,999£75,989
Net Return£13,828£14,298£22,769£25,749£27,417£104,062
Return From Rental Income (%)5%6%6%6%7%31%
Total Net Return (%)15%16%25%28%30%113%