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£90,875
Profit Before Tax£5,175£5,423£5,891£6,370£6,976£29,835
Profit After Tax £4,192£4,393£4,771£5,160£5,651£24,167
Change In Property Value£9,697£9,988£18,860£21,707£23,009£83,260
Net Return£13,889£14,380£23,632£26,866£28,660£107,427
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%106%