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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,004£23,349£23,933£24,531£25,267£120,084
Total Expenses£16,996£17,077£17,178£17,282£17,398£85,932
Profit Before Tax£6,008£6,272£6,755£7,249£7,869£34,152
Profit After Tax £4,866£5,080£5,471£5,872£6,374£27,663
Change In Property Value£9,600£9,888£18,672£21,490£22,779£82,428
Net Return£14,466£14,968£24,143£27,361£29,153£110,092
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)14%15%24%27%29%110%