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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,948£28,367£29,076£29,803£30,697£145,892
Total Expenses£20,055£20,173£20,315£20,460£20,619£101,623
Profit Before Tax£7,893£8,194£8,762£9,344£10,078£44,270
Profit After Tax £6,393£6,637£7,097£7,568£8,163£35,858
Change In Property Value£10,560£10,877£20,539£23,639£25,057£90,671
Net Return£16,953£17,514£27,636£31,207£33,220£126,530
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%113%