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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,204£21,522£22,060£22,612£23,290£110,688
Total Expenses£15,825£15,902£15,999£16,098£16,209£80,033
Profit Before Tax£5,379£5,620£6,061£6,513£7,081£30,655
Profit After Tax £4,357£4,552£4,909£5,276£5,736£24,831
Change In Property Value£8,850£9,116£17,213£19,811£20,999£75,989
Net Return£13,207£13,667£22,123£25,087£26,735£100,819
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%