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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,892£24,370£24,979£25,604£26,244£125,088
Total Expenses£18,871£18,964£19,068£19,175£19,281£95,359
Profit Before Tax£5,021£5,405£5,911£6,429£6,962£29,729
Profit After Tax £4,067£4,378£4,788£5,207£5,640£24,081
Change In Property Value£7,300£7,446£15,190£19,747£22,808£72,490
Net Return£11,367£11,824£19,978£24,954£28,447£96,571
Return From Rental Income (%)4%5%5%6%6%26%
Total Net Return (%)12%13%22%27%31%105%