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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,772£21,084£21,611£22,151£22,815£108,433
Total Expenses£15,543£15,620£15,716£15,814£15,923£78,617
Profit Before Tax£5,229£5,463£5,895£6,337£6,892£29,816
Profit After Tax £4,235£4,425£4,775£5,133£5,583£24,151
Change In Property Value£8,670£8,930£16,863£19,408£20,572£74,443
Net Return£12,905£13,355£21,638£24,541£26,155£98,594
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%