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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,564£21,887£22,435£22,996£23,685£112,567
Total Expenses£16,057£16,135£16,233£16,333£16,445£81,203
Profit Before Tax£5,507£5,752£6,202£6,663£7,241£31,364
Profit After Tax £4,461£4,659£5,023£5,397£5,865£25,405
Change In Property Value£8,999£9,268£17,502£20,143£21,352£77,264
Net Return£13,459£13,928£22,525£25,540£27,217£102,669
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%