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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,520£26,918£27,591£28,281£29,129£138,438
Total Expenses£19,052£19,164£19,299£19,437£19,589£96,542
Profit Before Tax£7,468£7,754£8,291£8,843£9,539£41,896
Profit After Tax £6,049£6,280£6,716£7,163£7,727£33,935
Change In Property Value£10,017£10,318£19,484£22,424£23,769£86,012
Net Return£16,066£16,598£26,200£29,587£31,496£119,948
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%114%