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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,032£25,407£26,043£26,694£27,495£130,670
Total Expenses£19,392£19,499£19,627£19,758£19,902£98,179
Profit Before Tax£5,640£5,908£6,416£6,936£7,592£32,492
Profit After Tax £4,568£4,786£5,197£5,618£6,150£26,318
Change In Property Value£10,500£10,815£20,422£23,504£24,914£90,156
Net Return£15,068£15,601£25,619£29,122£31,064£116,474
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%