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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,004£23,349£23,933£24,531£25,267£120,084
Total Expenses£16,201£16,281£16,383£16,486£16,603£81,954
Profit Before Tax£6,803£7,068£7,550£8,045£8,664£38,130
Profit After Tax £5,510£5,725£6,116£6,516£7,018£30,885
Change In Property Value£8,999£9,268£17,502£20,143£21,352£77,264
Net Return£14,509£14,993£23,617£26,659£28,370£108,149
Return From Rental Income (%)6%6%7%7%8%33%
Total Net Return (%)16%16%25%29%30%116%