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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,828£28,245£28,952£29,675£30,566£145,266
Total Expenses£19,970£20,087£20,228£20,373£20,532£101,189
Profit Before Tax£7,858£8,158£8,723£9,303£10,034£44,077
Profit After Tax £6,365£6,608£7,066£7,535£8,128£35,702
Change In Property Value£10,513£10,829£20,448£23,534£24,946£90,271
Net Return£16,879£17,437£27,514£31,070£33,074£125,973
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%113%