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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,008£25,383£26,018£26,668£27,468£130,545
Total Expenses£19,370£19,476£19,604£19,735£19,879£98,063
Profit Before Tax£5,638£5,907£6,414£6,933£7,589£32,482
Profit After Tax £4,567£4,785£5,195£5,616£6,147£26,310
Change In Property Value£10,487£10,801£20,397£23,475£24,883£90,043
Net Return£15,054£15,586£25,592£29,091£31,031£116,353
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%