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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,276£21,595£22,135£22,688£23,369£111,064
Total Expenses£15,869£15,947£16,044£16,143£16,254£80,259
Profit Before Tax£5,407£5,648£6,091£6,545£7,115£30,805
Profit After Tax £4,379£4,575£4,933£5,301£5,763£24,952
Change In Property Value£8,879£9,145£17,269£19,875£21,067£76,233
Net Return£13,258£13,720£22,202£25,176£26,830£101,185
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%