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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,284£22,618£23,184£23,763£24,476£116,325
Total Expenses£16,528£16,607£16,707£16,808£16,922£83,572
Profit Before Tax£5,756£6,011£6,477£6,955£7,554£32,753
Profit After Tax £4,663£4,869£5,246£5,633£6,119£26,530
Change In Property Value£9,300£9,579£18,088£20,818£22,067£79,853
Net Return£13,963£14,448£23,335£26,452£28,186£106,383
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%