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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,736£24,092£24,694£25,312£26,071£123,905
Total Expenses£17,266£17,348£17,451£17,556£17,675£87,296
Profit Before Tax£6,470£6,744£7,244£7,755£8,396£36,609
Profit After Tax £5,241£5,463£5,867£6,282£6,801£29,654
Change In Property Value£4,874£4,947£11,717£15,592£18,104£55,235
Net Return£10,115£10,410£17,584£21,874£24,905£84,888
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)10%10%17%21%24%83%