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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,032£25,407£26,043£26,694£27,495£130,670
Total Expenses£19,394£19,501£19,629£19,760£19,904£98,189
Profit Before Tax£5,638£5,906£6,414£6,934£7,590£32,481
Profit After Tax £4,566£4,784£5,195£5,616£6,148£26,310
Change In Property Value£10,501£10,816£20,424£23,506£24,916£90,162
Net Return£15,067£15,600£25,619£29,122£31,064£116,472
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%