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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,716£23,057£23,633£24,224£24,951£118,581
Total Expenses£16,809£16,889£16,990£17,093£17,208£84,988
Profit Before Tax£5,907£6,168£6,644£7,131£7,743£33,593
Profit After Tax £4,785£4,996£5,381£5,776£6,272£27,210
Change In Property Value£9,480£9,764£18,438£21,221£22,494£81,398
Net Return£14,265£14,760£23,820£26,997£28,766£108,608
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%