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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,444£24,811£25,431£26,067£26,849£127,601
Total Expenses£17,934£18,017£18,122£18,229£18,350£90,651
Profit Before Tax£6,510£6,794£7,309£7,838£8,499£36,950
Profit After Tax £5,273£5,503£5,921£6,349£6,884£29,930
Change In Property Value£10,200£10,506£19,839£22,833£24,203£87,580
Net Return£15,473£16,009£25,759£29,181£31,087£117,510
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)14%15%24%27%29%109%