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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,752£23,093£23,671£24,262£24,990£118,769
Total Expenses£17,168£17,248£17,348£17,451£17,567£86,782
Profit Before Tax£5,584£5,846£6,322£6,811£7,423£31,986
Profit After Tax £4,523£4,735£5,121£5,517£6,013£25,909
Change In Property Value£8,124£8,327£15,363£19,622£22,583£74,019
Net Return£12,647£13,062£20,484£25,139£28,596£99,928
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%13%20%25%28%98%