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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,272£22,606£23,171£23,751£24,463£116,263
Total Expenses£16,522£16,602£16,701£16,803£16,917£83,546
Profit Before Tax£5,750£6,004£6,470£6,947£7,546£32,717
Profit After Tax £4,657£4,863£5,241£5,627£6,112£26,501
Change In Property Value£9,297£9,576£18,083£20,811£22,060£79,827
Net Return£13,954£14,439£23,323£26,439£28,172£106,327
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%