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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,056£25,432£26,068£26,719£27,521£130,796
Total Expenses£18,313£18,396£18,503£18,612£18,734£92,557
Profit Before Tax£6,744£7,036£7,565£8,108£8,786£38,238
Profit After Tax £5,462£5,699£6,128£6,567£7,117£30,973
Change In Property Value£10,440£10,753£20,306£23,370£24,772£89,641
Net Return£15,902£16,452£26,433£29,937£31,889£120,614
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)14%15%24%27%29%109%