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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,244£23,593£24,182£24,787£25,531£121,337
Total Expenses£17,031£17,131£17,251£17,373£17,508£86,293
Profit Before Tax£6,213£6,462£6,932£7,414£8,023£35,044
Profit After Tax £5,032£5,234£5,615£6,005£6,499£28,386
Change In Property Value£2,995£3,025£9,166£12,587£14,727£42,500
Net Return£8,027£8,259£14,780£18,593£21,226£70,886
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)9%9%16%20%23%76%