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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,428£22,764£23,334£23,917£24,634£117,077
Total Expenses£15,637£15,682£15,750£15,819£15,902£78,790
Profit Before Tax£6,791£7,082£7,584£8,098£8,733£38,287
Profit After Tax £5,501£5,737£6,143£6,559£7,073£31,012
Change In Property Value£8,125£8,328£13,658£19,531£22,479£72,121
Net Return£13,626£14,065£19,801£26,090£29,552£103,133
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)13%14%19%26%29%101%