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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,540£27,953£28,652£29,368£30,249£143,763
Total Expenses£20,251£20,367£20,507£20,650£20,808£102,584
Profit Before Tax£7,289£7,586£8,145£8,718£9,442£41,178
Profit After Tax £5,904£6,144£6,597£7,062£7,648£33,355
Change In Property Value£10,770£11,093£20,947£24,109£25,555£92,474
Net Return£16,674£17,237£27,545£31,170£33,203£125,829
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%