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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,996£25,371£26,005£26,655£27,455£130,483
Total Expenses£19,366£19,473£19,600£19,731£19,875£98,045
Profit Before Tax£5,630£5,898£6,405£6,924£7,580£32,437
Profit After Tax £4,560£4,778£5,188£5,609£6,140£26,274
Change In Property Value£10,485£10,800£20,393£23,471£24,879£90,027
Net Return£15,045£15,577£25,581£29,079£31,019£116,301
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%