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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,216£24,579£25,194£25,824£26,598£126,411
Total Expenses£18,750£18,819£18,912£19,007£19,115£94,603
Profit Before Tax£5,466£5,760£6,282£6,817£7,483£31,808
Profit After Tax £4,428£4,665£5,088£5,522£6,061£25,764
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£4,431£4,669£12,588£18,909£23,877£64,475
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%11%16%20%54%