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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,768£28,185£28,889£29,611£30,500£144,953
Total Expenses£20,416£20,533£20,674£20,818£20,977£103,418
Profit Before Tax£7,352£7,651£8,215£8,793£9,523£41,534
Profit After Tax £5,955£6,198£6,654£7,123£7,714£33,643
Change In Property Value£10,860£11,186£21,123£24,310£25,769£93,247
Net Return£16,815£17,383£27,777£31,433£33,482£126,890
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%