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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,424£20,730£21,249£21,780£22,433£106,616
Total Expenses£14,753£14,829£14,924£15,021£15,129£74,656
Profit Before Tax£5,671£5,901£6,325£6,759£7,304£31,960
Profit After Tax £4,594£4,780£5,123£5,475£5,916£25,887
Change In Property Value£8,099£8,341£15,751£18,128£19,216£69,536
Net Return£12,692£13,121£20,874£23,603£25,133£95,424
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%16%25%28%30%115%