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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,128£25,505£26,143£26,796£27,600£131,172
Total Expenses£17,891£17,940£18,015£18,091£18,182£90,119
Profit Before Tax£7,237£7,565£8,128£8,705£9,418£41,053
Profit After Tax £5,862£6,127£6,584£7,051£7,629£33,253
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£5,866£6,131£14,084£20,439£25,444£71,964
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)5%5%12%17%21%60%