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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,028£23,373£23,958£24,557£25,293£120,209
Total Expenses£17,926£18,055£18,202£18,352£18,513£91,047
Profit Before Tax£5,102£5,319£5,756£6,205£6,780£29,162
Profit After Tax £4,133£4,308£4,662£5,026£5,492£23,621
Change In Property Value£8,700£8,961£16,921£19,475£20,643£74,701
Net Return£12,833£13,269£21,584£24,501£26,135£98,322
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%27%29%109%