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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,840£25,213£25,843£26,489£27,284£129,668
Total Expenses£19,156£19,262£19,389£19,519£19,662£96,988
Profit Before Tax£5,684£5,951£6,454£6,970£7,622£32,681
Profit After Tax £4,604£4,820£5,228£5,646£6,173£26,471
Change In Property Value£10,350£10,661£20,131£23,168£24,559£88,868
Net Return£14,954£15,481£25,358£28,814£30,732£115,339
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%106%