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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,736£27,137£27,815£28,511£29,366£139,566
Total Expenses£19,673£19,786£19,922£20,062£20,215£99,659
Profit Before Tax£7,063£7,351£7,893£8,449£9,151£39,907
Profit After Tax £5,721£5,954£6,393£6,844£7,413£32,325
Change In Property Value£10,455£10,769£20,335£23,404£24,808£89,770
Net Return£16,176£16,723£26,728£30,247£32,220£122,094
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%111%