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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,080£22,411£22,971£23,546£24,252£115,261
Total Expenses£16,393£16,472£16,571£16,673£16,786£82,895
Profit Before Tax£5,687£5,939£6,400£6,873£7,466£32,365
Profit After Tax £4,606£4,811£5,184£5,567£6,048£26,216
Change In Property Value£9,214£9,490£17,921£20,625£21,862£79,112
Net Return£13,820£14,301£23,105£26,192£27,910£105,328
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%