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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,256£20,560£21,074£21,601£22,249£105,739
Total Expenses£13,238£13,280£13,342£13,406£13,481£66,746
Profit Before Tax£7,018£7,280£7,732£8,195£8,768£38,993
Profit After Tax £5,685£5,897£6,263£6,638£7,102£31,584
Change In Property Value£6,750£6,919£12,765£16,304£18,764£61,502
Net Return£12,435£12,816£19,028£22,942£25,866£93,086
Return From Rental Income (%)7%7%8%8%9%38%
Total Net Return (%)15%15%23%28%31%112%