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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,124£23,471£24,058£24,659£25,399£120,710
Total Expenses£17,949£18,048£18,167£18,289£18,423£90,877
Profit Before Tax£5,175£5,423£5,890£6,370£6,976£29,833
Profit After Tax £4,192£4,392£4,771£5,160£5,650£24,165
Change In Property Value£9,697£9,988£18,861£21,707£23,010£83,263
Net Return£13,889£14,380£23,632£26,867£28,660£107,428
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%106%