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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,316£23,666£24,257£24,864£25,610£121,713
Total Expenses£18,098£18,198£18,318£18,440£18,575£91,629
Profit Before Tax£5,218£5,468£5,940£6,423£7,034£30,084
Profit After Tax £4,227£4,429£4,811£5,203£5,698£24,368
Change In Property Value£9,780£10,073£19,022£21,892£23,206£83,974
Net Return£14,007£14,502£23,833£27,095£28,904£108,341
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%106%