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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,860£20,158£20,662£21,178£21,814£103,672
Total Expenses£14,262£14,338£14,431£14,526£14,633£72,190
Profit Before Tax£5,598£5,820£6,231£6,652£7,181£31,482
Profit After Tax £4,535£4,714£5,047£5,388£5,817£25,501
Change In Property Value£7,770£8,003£15,113£17,393£18,437£66,715
Net Return£12,305£12,718£20,160£22,781£24,253£92,216
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)16%16%25%29%31%117%