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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,048£27,454£28,140£28,844£29,709£141,194
Total Expenses£19,900£20,014£20,152£20,292£20,447£100,805
Profit Before Tax£7,148£7,440£7,988£8,551£9,262£40,389
Profit After Tax £5,790£6,026£6,471£6,927£7,502£32,715
Change In Property Value£10,578£10,896£20,575£23,680£25,101£90,830
Net Return£16,368£16,922£27,046£30,606£32,603£123,545
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%