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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,612£28,026£28,727£29,445£30,328£144,138
Total Expenses£20,034£20,144£20,279£20,416£20,568£101,442
Profit Before Tax£7,578£7,882£8,448£9,029£9,760£42,697
Profit After Tax £6,138£6,384£6,843£7,313£7,906£34,584
Change In Property Value£10,800£11,124£21,006£24,176£25,626£92,732
Net Return£16,938£17,508£27,849£31,489£33,532£127,316
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%15%24%28%29%111%