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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,376£23,727£24,320£24,928£25,676£122,026
Total Expenses£18,070£18,170£18,291£18,414£18,549£91,493
Profit Before Tax£5,306£5,556£6,029£6,514£7,127£30,532
Profit After Tax £4,298£4,501£4,884£5,276£5,773£24,731
Change In Property Value£8,125£8,328£15,365£19,625£22,587£74,030
Net Return£12,423£12,829£20,249£24,901£28,359£98,761
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)12%13%20%24%28%97%