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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,468£24,835£25,456£26,092£26,875£127,726
Total Expenses£17,103£17,186£17,291£17,398£17,519£86,498
Profit Before Tax£7,365£7,649£8,165£8,694£9,356£41,229
Profit After Tax £5,966£6,196£6,614£7,042£7,578£33,395
Change In Property Value£9,570£9,857£18,613£21,422£22,708£82,171
Net Return£15,536£16,053£25,227£28,465£30,286£115,566
Return From Rental Income (%)6%6%7%7%8%33%
Total Net Return (%)16%16%25%28%30%115%