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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£16,063£16,141£16,239£16,339£16,450£81,231
Profit Before Tax£5,538£5,783£6,233£6,695£7,274£31,524
Profit After Tax £4,485£4,684£5,049£5,423£5,892£25,534
Change In Property Value£9,000£9,270£17,505£20,146£21,355£77,277
Net Return£13,485£13,954£22,554£25,570£27,248£102,811
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%