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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,852£22,180£22,734£23,303£24,002£114,070
Total Expenses£16,246£16,325£16,424£16,524£16,637£82,156
Profit Before Tax£5,606£5,855£6,311£6,778£7,365£31,914
Profit After Tax £4,541£4,742£5,112£5,490£5,966£25,850
Change In Property Value£9,120£9,394£17,738£20,415£21,640£78,307
Net Return£13,661£14,136£22,850£25,906£27,606£104,157
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%