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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,848£26,236£26,892£27,564£28,391£134,930
Total Expenses£19,044£19,142£19,263£19,387£19,524£96,360
Profit Before Tax£6,804£7,094£7,629£8,177£8,867£38,571
Profit After Tax £5,511£5,746£6,179£6,624£7,182£31,242
Change In Property Value£8,750£8,969£16,547£21,135£24,324£79,725
Net Return£14,261£14,715£22,727£27,758£31,506£110,967
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)13%13%20%25%28%100%