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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,888£25,261£25,893£26,540£27,336£129,919
Total Expenses£19,285£19,391£19,519£19,649£19,792£97,637
Profit Before Tax£5,603£5,870£6,374£6,891£7,544£32,282
Profit After Tax £4,538£4,755£5,163£5,582£6,111£26,148
Change In Property Value£10,440£10,754£20,307£23,371£24,773£89,645
Net Return£14,979£15,508£25,470£28,953£30,884£115,793
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%