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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,772£24,129£24,732£25,350£26,111£124,093
Total Expenses£16,676£16,758£16,861£16,967£17,086£84,349
Profit Before Tax£7,096£7,370£7,870£8,383£9,025£39,744
Profit After Tax £5,747£5,970£6,375£6,790£7,310£32,193
Change In Property Value£9,300£9,579£18,088£20,818£22,067£79,853
Net Return£15,047£15,549£24,463£27,608£29,377£112,045
Return From Rental Income (%)6%6%7%7%8%33%
Total Net Return (%)16%16%25%28%30%116%