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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,116£25,493£26,130£26,783£27,587£131,109
Total Expenses£17,493£17,542£17,617£17,693£17,784£88,129
Profit Before Tax£7,623£7,951£8,513£9,090£9,803£42,980
Profit After Tax £6,175£6,440£6,896£7,363£7,940£34,814
Change In Property Value£9,125£9,353£15,339£21,935£25,245£80,997
Net Return£15,300£15,793£22,235£29,298£33,185£115,811
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)13%14%19%25%29%100%