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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,084£24,445£25,056£25,683£26,453£125,722
Total Expenses£16,795£16,842£16,914£16,988£17,075£84,614
Profit Before Tax£7,289£7,603£8,142£8,695£9,378£41,107
Profit After Tax £5,904£6,158£6,595£7,043£7,596£33,297
Change In Property Value£5,250£5,329£12,620£16,794£19,500£59,493
Net Return£11,154£11,487£19,215£23,837£27,096£92,790
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)10%10%17%21%24%84%