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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,880£21,193£21,723£22,266£22,934£108,996
Total Expenses£14,572£14,649£14,745£14,844£14,953£73,764
Profit Before Tax£6,308£6,544£6,978£7,423£7,981£35,233
Profit After Tax £5,109£5,300£5,652£6,012£6,465£28,539
Change In Property Value£7,928£8,165£15,419£17,746£18,810£68,068
Net Return£13,037£13,466£21,071£23,758£25,275£96,606
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)16%17%26%29%31%119%