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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,276£21,595£22,135£22,688£23,369£111,064
Total Expenses£15,118£15,195£15,292£15,392£15,502£76,500
Profit Before Tax£6,158£6,400£6,843£7,297£7,867£34,564
Profit After Tax £4,988£5,184£5,542£5,910£6,372£27,997
Change In Property Value£8,310£8,559£16,163£18,602£19,718£71,352
Net Return£13,298£13,743£21,705£24,512£26,090£99,349
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)16%16%25%29%31%116%