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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,512£22,850£23,421£24,006£24,727£117,516
Total Expenses£17,057£17,166£17,294£17,425£17,568£86,511
Profit Before Tax£5,455£5,683£6,126£6,581£7,159£31,005
Profit After Tax £4,419£4,603£4,962£5,331£5,799£25,114
Change In Property Value£2,900£2,929£8,875£12,188£14,260£41,151
Net Return£7,319£7,532£13,837£17,519£20,059£66,265
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)8%8%15%19%22%74%