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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,764£23,105£23,683£24,275£25,003£118,831
Total Expenses£17,456£17,502£17,570£17,640£17,724£87,893
Profit Before Tax£5,308£5,604£6,113£6,635£7,279£30,938
Profit After Tax £4,299£4,539£4,951£5,374£5,896£25,060
Change In Property Value£4£4£7,400£13,209£17,578£38,195
Net Return£4,303£4,543£12,352£18,583£23,474£63,255
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%16%20%54%