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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,920£26,309£26,967£27,641£28,470£135,306
Total Expenses£19,967£20,077£20,209£20,344£20,493£101,091
Profit Before Tax£5,953£6,232£6,757£7,296£7,977£34,215
Profit After Tax £4,822£5,048£5,473£5,910£6,461£27,714
Change In Property Value£10,800£11,124£21,006£24,176£25,626£92,732
Net Return£15,622£16,172£26,479£30,086£32,087£120,446
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%105%