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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,076£23,422£24,008£24,608£25,346£120,460
Total Expenses£17,686£17,732£17,801£17,872£17,957£89,047
Profit Before Tax£5,390£5,690£6,207£6,736£7,390£31,412
Profit After Tax £4,366£4,609£5,027£5,456£5,986£25,444
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£4,370£4,613£12,527£18,844£23,801£64,155
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%16%20%54%