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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,176£22,509£23,071£23,648£24,358£115,762
Total Expenses£16,457£16,537£16,636£16,737£16,851£83,218
Profit Before Tax£5,719£5,972£6,436£6,911£7,507£32,544
Profit After Tax £4,632£4,837£5,213£5,598£6,080£26,360
Change In Property Value£9,255£9,533£18,001£20,717£21,960£79,466
Net Return£13,887£14,370£23,214£26,315£28,041£105,826
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%