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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,284£25,663£26,305£26,962£27,771£131,986
Total Expenses£19,494£19,543£19,618£19,695£19,786£98,135
Profit Before Tax£5,790£6,120£6,687£7,268£7,985£33,851
Profit After Tax £4,690£4,957£5,416£5,887£6,468£27,419
Change In Property Value£12,450£12,824£24,215£27,869£29,541£106,899
Net Return£17,140£17,781£29,632£33,756£36,009£134,319
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%13%22%25%27%100%