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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,076£20,377£20,887£21,409£22,051£104,799
Total Expenses£14,918£14,994£15,088£15,184£15,291£75,476
Profit Before Tax£5,158£5,383£5,798£6,224£6,760£29,323
Profit After Tax £4,178£4,360£4,697£5,042£5,475£23,752
Change In Property Value£8,250£8,498£16,046£18,468£19,576£70,837
Net Return£12,428£12,858£20,743£23,509£25,051£94,589
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)15%15%24%28%30%112%