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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,304£20,609£21,124£21,652£22,301£105,990
Total Expenses£14,235£14,276£14,339£14,403£14,478£71,730
Profit Before Tax£6,069£6,332£6,785£7,249£7,823£34,259
Profit After Tax £4,916£5,129£5,496£5,872£6,337£27,750
Change In Property Value£7,375£7,559£12,397£17,728£20,404£65,464
Net Return£12,291£12,688£17,893£23,600£26,740£93,214
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)13%14%20%26%29%102%