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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,892£24,250£24,857£25,478£26,242£124,719
Total Expenses£18,319£18,384£18,471£18,561£18,664£92,398
Profit Before Tax£5,573£5,867£6,386£6,917£7,579£32,322
Profit After Tax £4,514£4,752£5,172£5,603£6,139£26,181
Change In Property Value£4£4£7,400£13,209£17,578£38,195
Net Return£4,518£4,756£12,573£18,812£23,717£64,375
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%11%16%20%55%