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£14,755£14,831£14,926£15,023£15,131£74,666
Profit Before Tax£5,669£5,899£6,323£6,757£7,302£31,950
Profit After Tax £4,592£4,778£5,121£5,473£5,915£25,879
Change In Property Value£8,100£8,343£15,754£18,132£19,220£69,549
Net Return£12,692£13,121£20,876£23,605£25,135£95,428
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%16%25%28%30%115%