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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,544£23,897£24,495£25,107£25,860£122,903
Total Expenses£16,146£16,192£16,263£16,335£16,421£81,357
Profit Before Tax£7,398£7,705£8,232£8,772£9,439£41,546
Profit After Tax £5,993£6,241£6,668£7,105£7,646£33,652
Change In Property Value£10,050£10,352£19,547£22,497£23,847£86,292
Net Return£16,043£16,592£26,215£29,602£31,492£119,945
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%113%