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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,280£23,629£24,220£24,825£25,570£121,525
Total Expenses£17,059£17,158£17,278£17,401£17,536£86,432
Profit Before Tax£6,222£6,471£6,942£7,425£8,035£35,093
Profit After Tax £5,039£5,241£5,623£6,014£6,508£28,425
Change In Property Value£3,000£3,030£9,181£12,608£14,752£42,571
Net Return£8,039£8,271£14,804£18,622£21,260£70,997
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)9%9%16%20%23%76%