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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,960£25,334£25,968£26,617£27,415£130,295
Total Expenses£19,339£19,445£19,573£19,703£19,847£97,906
Profit Before Tax£5,621£5,890£6,395£6,914£7,568£32,388
Profit After Tax £4,553£4,771£5,180£5,600£6,130£26,235
Change In Property Value£10,470£10,784£20,364£23,437£24,843£89,898
Net Return£15,023£15,555£25,544£29,037£30,974£116,133
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%