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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,820£24,177£24,782£25,401£26,163£124,344
Total Expenses£17,167£17,269£17,391£17,516£17,654£86,996
Profit Before Tax£6,654£6,909£7,391£7,885£8,510£37,348
Profit After Tax £5,389£5,596£5,987£6,387£6,893£30,252
Change In Property Value£9,000£9,270£17,505£20,146£21,355£77,277
Net Return£14,389£14,866£23,491£26,534£28,248£107,528
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%115%