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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,680£23,020£23,596£24,186£24,911£118,393
Total Expenses£16,766£16,846£16,946£17,049£17,164£84,771
Profit Before Tax£5,914£6,175£6,650£7,137£7,747£33,622
Profit After Tax £4,791£5,001£5,386£5,781£6,275£27,234
Change In Property Value£9,450£9,734£18,380£21,154£22,423£81,140
Net Return£14,241£14,735£23,766£26,934£28,698£108,374
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)14%15%24%27%29%110%