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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,060£24,541£25,155£25,784£26,428£125,968
Total Expenses£16,705£16,799£16,904£17,010£17,118£84,536
Profit Before Tax£7,355£7,742£8,251£8,773£9,311£41,431
Profit After Tax £5,957£6,271£6,683£7,106£7,542£33,559
Change In Property Value£6,200£6,324£12,901£16,771£19,371£61,567
Net Return£12,157£12,595£19,584£23,878£26,912£95,126
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)7%8%12%14%16%57%