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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,164£25,541£26,180£26,834£27,640£131,359
Total Expenses£19,196£19,280£19,387£19,496£19,619£96,978
Profit Before Tax£5,968£6,262£6,793£7,338£8,020£34,382
Profit After Tax £4,834£5,072£5,503£5,944£6,496£27,849
Change In Property Value£11,100£11,433£21,589£24,847£26,338£95,308
Net Return£15,934£16,505£27,092£30,791£32,835£123,157
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%23%26%28%104%