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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,852£25,225£25,855£26,502£27,297£129,731
Total Expenses£19,189£19,259£19,353£19,449£19,559£96,809
Profit Before Tax£5,663£5,966£6,502£7,053£7,738£32,922
Profit After Tax £4,587£4,832£5,267£5,713£6,268£26,666
Change In Property Value£4£4£7,700£13,745£18,290£39,743
Net Return£4,591£4,836£12,967£19,458£24,558£66,409
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%11%16%20%54%