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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,920£26,309£26,967£27,641£28,470£135,306
Total Expenses£19,954£20,004£20,081£20,159£20,253£100,451
Profit Before Tax£5,966£6,305£6,886£7,482£8,217£34,855
Profit After Tax £4,833£5,107£5,577£6,060£6,656£28,233
Change In Property Value£12,750£13,133£24,799£28,541£30,253£109,475
Net Return£17,583£18,239£30,376£34,601£36,909£137,708
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%13%22%25%27%100%