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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,736£21,047£21,573£22,113£22,776£108,245
Total Expenses£14,786£14,863£14,959£15,056£15,165£74,829
Profit Before Tax£5,950£6,184£6,615£7,056£7,611£33,416
Profit After Tax £4,820£5,009£5,358£5,716£6,165£27,067
Change In Property Value£8,100£8,343£15,754£18,132£19,220£69,549
Net Return£12,920£13,352£21,112£23,847£25,384£96,616
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)16%16%25%29%31%116%