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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,484£26,881£27,553£28,242£29,089£138,250
Total Expenses£19,028£19,140£19,275£19,413£19,565£96,421
Profit Before Tax£7,456£7,741£8,278£8,829£9,525£41,829
Profit After Tax £6,039£6,270£6,705£7,152£7,715£33,882
Change In Property Value£10,005£10,305£19,460£22,396£23,740£85,906
Net Return£16,044£16,575£26,165£29,548£31,455£119,788
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%114%