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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,124£20,426£20,937£21,460£22,104£105,050
Total Expenses£15,121£15,198£15,292£15,388£15,495£76,493
Profit Before Tax£5,003£5,228£5,645£6,072£6,609£28,557
Profit After Tax £4,052£4,235£4,572£4,918£5,353£23,131
Change In Property Value£8,400£8,652£16,338£18,803£19,932£72,125
Net Return£12,452£12,887£20,910£23,722£25,285£95,256
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%