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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,216£24,579£25,194£25,824£26,598£126,411
Total Expenses£18,800£18,871£18,964£19,060£19,170£94,864
Profit Before Tax£5,416£5,709£6,230£6,763£7,429£31,547
Profit After Tax £4,387£4,624£5,046£5,478£6,017£25,553
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£4,391£4,628£12,546£18,866£23,833£64,263
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%16%20%54%