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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,396£27,807£28,502£29,215£30,091£143,011
Total Expenses£19,667£19,783£19,922£20,065£20,221£99,659
Profit Before Tax£7,729£8,024£8,580£9,150£9,870£43,352
Profit After Tax £6,260£6,499£6,950£7,412£7,995£35,115
Change In Property Value£10,350£10,661£20,131£23,168£24,559£88,868
Net Return£16,610£17,160£27,080£30,580£32,553£123,983
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%113%