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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,792£28,209£28,914£29,637£30,526£145,078
Total Expenses£19,809£19,923£20,062£20,203£20,359£100,356
Profit Before Tax£7,983£8,285£8,853£9,434£10,167£44,722
Profit After Tax £6,466£6,711£7,171£7,642£8,236£36,225
Change In Property Value£10,500£10,815£20,422£23,504£24,914£90,156
Net Return£16,966£17,526£27,593£31,146£33,150£126,381
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)15%16%25%28%30%114%