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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,028£23,373£23,958£24,557£25,293£120,209
Total Expenses£18,159£18,293£18,445£18,600£18,767£92,264
Profit Before Tax£4,869£5,080£5,513£5,956£6,527£27,945
Profit After Tax £3,944£4,115£4,465£4,825£5,287£22,636
Change In Property Value£8,700£8,961£16,921£19,475£20,643£74,701
Net Return£12,644£13,076£21,387£24,300£25,930£97,337
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%108%