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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,348£27,758£28,452£29,163£30,038£142,760
Total Expenses£20,113£20,228£20,367£20,509£20,666£101,884
Profit Before Tax£7,235£7,530£8,085£8,654£9,373£40,877
Profit After Tax £5,860£6,099£6,549£7,010£7,592£33,110
Change In Property Value£10,695£11,016£20,802£23,941£25,377£91,831
Net Return£16,555£17,115£27,350£30,951£32,969£124,941
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%