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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,896£26,284£26,942£27,615£28,444£135,181
Total Expenses£19,951£20,002£20,078£20,157£20,250£100,438
Profit Before Tax£5,945£6,283£6,863£7,458£8,193£34,742
Profit After Tax £4,815£5,089£5,559£6,041£6,637£28,141
Change In Property Value£12,750£13,133£24,799£28,541£30,253£109,475
Net Return£17,565£18,221£30,358£34,582£36,890£137,617
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%13%22%25%27%100%