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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,364£23,714£24,307£24,915£25,662£121,963
Total Expenses£17,231£17,312£17,414£17,519£17,636£87,111
Profit Before Tax£6,133£6,403£6,893£7,396£8,026£34,852
Profit After Tax £4,968£5,186£5,584£5,991£6,501£28,230
Change In Property Value£9,750£10,043£18,964£21,825£23,135£83,716
Net Return£14,718£15,229£24,547£27,816£29,636£111,946
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)14%15%24%27%29%109%