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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,844£27,247£27,928£28,626£29,485£140,129
Total Expenses£19,756£19,869£20,006£20,145£20,299£100,075
Profit Before Tax£7,088£7,377£7,922£8,481£9,186£40,054
Profit After Tax £5,742£5,976£6,417£6,869£7,440£32,444
Change In Property Value£10,500£10,815£20,422£23,504£24,914£90,156
Net Return£16,242£16,791£26,839£30,374£32,355£122,600
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%