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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,540£24,908£25,531£26,169£26,954£128,102
Total Expenses£18,104£18,209£18,334£18,463£18,605£91,715
Profit Before Tax£6,436£6,699£7,196£7,706£8,350£36,387
Profit After Tax £5,213£5,426£5,829£6,242£6,763£29,474
Change In Property Value£9,600£9,888£18,672£21,490£22,779£82,428
Net Return£14,813£15,314£24,501£27,731£29,542£111,902
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%28%29%111%