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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,956£26,345£27,004£27,679£28,509£135,494
Total Expenses£19,114£19,224£19,356£19,492£19,641£96,826
Profit Before Tax£6,842£7,122£7,648£8,188£8,869£38,668
Profit After Tax £5,542£5,768£6,195£6,632£7,184£31,321
Change In Property Value£10,150£10,454£19,741£22,720£24,083£87,149
Net Return£15,692£16,223£25,936£29,352£31,267£118,470
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%111%