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£14,738£14,814£14,909£15,005£15,113£74,578
Profit Before Tax£5,518£5,746£6,165£6,596£7,136£31,161
Profit After Tax £4,470£4,654£4,994£5,342£5,780£25,240
Change In Property Value£8,100£8,343£15,754£18,132£19,220£69,549
Net Return£12,570£12,997£20,748£23,474£25,000£94,789
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%