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£15,709£15,788£15,887£15,989£16,102£79,476
Profit Before Tax£6,347£6,598£7,059£7,532£8,124£35,660
Profit After Tax £5,141£5,345£5,718£6,101£6,580£28,884
Change In Property Value£8,699£8,959£16,918£19,472£20,640£74,688
Net Return£13,839£14,304£22,636£25,572£27,220£103,572
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%115%