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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,800£26,187£26,842£27,513£28,338£134,679
Total Expenses£22,037£22,122£22,230£22,341£22,466£111,196
Profit Before Tax£3,763£4,065£4,612£5,172£5,872£23,483
Profit After Tax £3,048£3,293£3,735£4,189£4,756£19,021
Change In Property Value£13,200£13,596£25,674£29,548£31,321£113,339
Net Return£16,248£16,889£29,409£33,737£36,077£132,360
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)11%12%21%24%25%93%