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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,812£23,154£23,733£24,326£25,056£119,082
Total Expenses£16,184£16,264£16,365£16,468£16,584£81,864
Profit Before Tax£6,628£6,890£7,368£7,858£8,473£37,218
Profit After Tax £5,369£5,581£5,968£6,365£6,863£30,146
Change In Property Value£9,000£9,270£17,505£20,146£21,355£77,277
Net Return£14,369£14,851£23,473£26,512£28,218£107,423
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%115%