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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,764£20,060£20,562£21,076£21,708£103,171
Total Expenses£14,887£14,962£15,056£15,151£15,257£75,312
Profit Before Tax£4,877£5,098£5,506£5,925£6,452£27,858
Profit After Tax £3,951£4,129£4,460£4,799£5,226£22,565
Change In Property Value£8,250£8,497£16,046£18,467£19,575£70,836
Net Return£12,200£12,627£20,506£23,267£24,801£93,401
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%