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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,260£22,594£23,159£23,738£24,450£116,200
Total Expenses£15,730£15,809£15,909£16,010£16,124£79,582
Profit Before Tax£6,530£6,785£7,250£7,727£8,326£36,618
Profit After Tax £5,289£5,496£5,873£6,259£6,744£29,661
Change In Property Value£8,699£8,959£16,918£19,472£20,640£74,688
Net Return£13,988£14,455£22,791£25,731£27,384£104,349
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)16%16%25%29%30%116%