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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,396£21,717£22,260£22,816£23,501£111,690
Total Expenses£15,948£16,026£16,123£16,223£16,334£80,653
Profit Before Tax£5,448£5,691£6,137£6,594£7,167£31,037
Profit After Tax £4,413£4,610£4,971£5,341£5,805£25,140
Change In Property Value£8,929£9,197£17,366£19,987£21,186£76,664
Net Return£13,342£13,806£22,337£25,328£26,991£101,804
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%