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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,940£24,299£24,907£25,529£26,295£124,970
Total Expenses£17,606£17,688£17,791£17,898£18,017£88,999
Profit Before Tax£6,334£6,611£7,115£7,632£8,278£35,971
Profit After Tax £5,131£5,355£5,763£6,182£6,705£29,136
Change In Property Value£9,990£10,290£19,430£22,363£23,704£85,777
Net Return£15,121£15,645£25,194£28,544£30,410£114,913
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)14%15%24%27%29%109%