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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,240£27,649£28,340£29,048£29,920£142,196
Total Expenses£20,037£20,152£20,290£20,432£20,587£101,497
Profit Before Tax£7,203£7,497£8,050£8,617£9,332£40,699
Profit After Tax £5,835£6,073£6,520£6,980£7,559£32,966
Change In Property Value£10,653£10,973£20,720£23,847£25,278£91,470
Net Return£16,488£17,045£27,240£30,826£32,837£124,436
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%