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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,844£21,157£21,686£22,228£22,895£108,809
Total Expenses£15,590£15,667£15,763£15,861£15,971£78,853
Profit Before Tax£5,254£5,489£5,922£6,366£6,924£29,956
Profit After Tax £4,256£4,446£4,797£5,157£5,608£24,264
Change In Property Value£8,700£8,961£16,921£19,475£20,643£74,701
Net Return£12,956£13,407£21,718£24,632£26,252£98,965
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%