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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,692£26,077£26,729£27,398£28,219£134,116
Total Expenses£19,794£19,903£20,034£20,169£20,316£100,217
Profit Before Tax£5,898£6,174£6,695£7,229£7,903£33,899
Profit After Tax £4,777£5,001£5,423£5,855£6,402£27,458
Change In Property Value£10,704£11,025£20,819£23,961£25,399£91,908
Net Return£15,481£16,026£26,242£29,816£31,800£119,366
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%