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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,916£24,275£24,882£25,504£26,269£124,845
Total Expenses£17,968£18,015£18,087£18,160£18,247£90,478
Profit Before Tax£5,948£6,259£6,795£7,344£8,022£34,367
Profit After Tax £4,818£5,070£5,504£5,948£6,497£27,837
Change In Property Value£5,700£5,785£13,702£18,233£21,171£64,592
Net Return£10,518£10,856£19,206£24,182£27,668£92,429
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)9%9%16%20%23%76%