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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,408£24,774£25,393£26,028£26,809£127,413
Total Expenses£17,916£17,999£18,104£18,211£18,332£90,562
Profit Before Tax£6,492£6,775£7,290£7,817£8,477£36,851
Profit After Tax £5,258£5,488£5,905£6,332£6,867£29,849
Change In Property Value£10,189£10,495£19,818£22,809£24,178£87,490
Net Return£15,448£15,983£25,723£29,141£31,044£117,339
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)14%15%24%27%29%109%