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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,420£24,786£25,406£26,041£26,822£127,476
Total Expenses£17,088£17,192£17,318£17,446£17,586£86,630
Profit Before Tax£7,332£7,594£8,088£8,595£9,236£40,845
Profit After Tax £5,939£6,151£6,552£6,962£7,481£33,085
Change In Property Value£3£3£5,900£10,532£14,015£30,452
Net Return£5,942£6,154£12,452£17,494£21,496£63,537
Return From Rental Income (%)6%7%7%8%8%36%
Total Net Return (%)6%7%14%19%23%69%