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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,056£22,387£22,947£23,520£24,226£115,135
Total Expenses£16,357£16,436£16,535£16,637£16,750£82,715
Profit Before Tax£5,699£5,950£6,411£6,884£7,476£32,420
Profit After Tax £4,616£4,820£5,193£5,576£6,056£26,260
Change In Property Value£9,188£9,464£17,871£20,568£21,802£78,894
Net Return£13,804£14,284£23,064£26,144£27,858£105,155
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%