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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,532£20,840£21,361£21,895£22,552£107,180
Total Expenses£14,765£14,842£14,937£15,035£15,143£74,723
Profit Before Tax£5,767£5,998£6,424£6,860£7,409£32,457
Profit After Tax £4,671£4,858£5,203£5,557£6,001£26,290
Change In Property Value£8,100£8,343£15,754£18,132£19,220£69,549
Net Return£12,771£13,201£20,958£23,689£25,221£95,839
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%29%30%115%