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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,180£21,498£22,035£22,586£23,264£110,562
Total Expenses£15,029£15,106£15,203£15,302£15,412£76,053
Profit Before Tax£6,151£6,391£6,832£7,284£7,851£34,510
Profit After Tax £4,983£5,177£5,534£5,900£6,359£27,953
Change In Property Value£8,250£8,498£16,046£18,468£19,576£70,837
Net Return£13,233£13,674£21,580£24,368£25,935£98,790
Return From Rental Income (%)6%6%7%7%8%33%
Total Net Return (%)16%16%25%29%31%117%