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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,320£25,700£26,342£27,001£27,811£132,174
Total Expenses£19,607£19,715£19,844£19,976£20,122£99,264
Profit Before Tax£5,713£5,985£6,498£7,024£7,689£32,910
Profit After Tax £4,628£4,848£5,264£5,690£6,228£26,657
Change In Property Value£10,619£10,937£20,653£23,770£25,196£91,174
Net Return£15,246£15,785£25,916£29,459£31,424£117,830
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%