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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,900£28,319£29,026£29,752£30,645£145,642
Total Expenses£20,512£20,629£20,771£20,916£21,075£103,902
Profit Before Tax£7,388£7,689£8,256£8,837£9,570£41,739
Profit After Tax £5,984£6,228£6,687£7,158£7,751£33,809
Change In Property Value£10,913£11,240£21,225£24,428£25,893£93,698
Net Return£16,897£17,468£27,912£31,585£33,645£127,507
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%