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£14,729£14,805£14,899£14,995£15,103£74,531
Profit Before Tax£5,455£5,682£6,100£6,528£7,067£30,832
Profit After Tax £4,419£4,602£4,941£5,288£5,724£24,974
Change In Property Value£8,099£8,341£15,751£18,128£19,216£69,536
Net Return£12,517£12,944£20,692£23,417£24,940£94,510
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%