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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,352£23,702£24,295£24,902£25,649£121,901
Total Expenses£17,228£17,309£17,411£17,515£17,633£87,095
Profit Before Tax£6,124£6,394£6,884£7,387£8,016£34,805
Profit After Tax £4,961£5,179£5,576£5,983£6,493£28,192
Change In Property Value£9,749£10,041£18,961£21,822£23,131£83,703
Net Return£14,709£15,220£24,537£27,805£29,625£111,896
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)14%15%24%27%29%109%