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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,444£21,766£22,310£22,868£23,554£111,941
Total Expenses£15,936£15,979£16,044£16,111£16,190£80,261
Profit Before Tax£5,508£5,786£6,265£6,756£7,363£31,680
Profit After Tax £4,462£4,687£5,075£5,473£5,964£25,661
Change In Property Value£8,375£8,584£14,078£20,132£23,170£74,340
Net Return£12,837£13,271£19,153£25,605£29,134£100,001
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)12%13%18%24%28%95%