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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,808£21,120£21,648£22,189£22,855£108,621
Total Expenses£14,989£15,067£15,162£15,260£15,370£75,849
Profit Before Tax£5,819£6,053£6,486£6,929£7,485£32,772
Profit After Tax £4,713£4,903£5,253£5,612£6,063£26,545
Change In Property Value£8,249£8,496£16,043£18,464£19,572£70,824
Net Return£12,962£13,399£21,297£24,077£25,635£97,369
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%16%25%28%30%115%