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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,352£26,747£27,416£28,101£28,944£137,561
Total Expenses£19,513£19,599£19,709£19,821£19,948£98,590
Profit Before Tax£6,839£7,148£7,707£8,280£8,996£38,971
Profit After Tax £5,539£5,790£6,243£6,707£7,287£31,567
Change In Property Value£11,250£11,588£21,881£25,183£26,694£96,596
Net Return£16,789£17,378£28,124£31,890£33,981£128,162
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%23%27%28%107%