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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,996£25,371£26,005£26,655£27,455£130,483
Total Expenses£19,368£19,475£19,603£19,733£19,877£98,056
Profit Before Tax£5,628£5,896£6,403£6,922£7,578£32,426
Profit After Tax £4,559£4,776£5,186£5,607£6,138£26,265
Change In Property Value£10,487£10,801£20,396£23,474£24,883£90,041
Net Return£15,045£15,577£25,583£29,081£31,021£116,307
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%