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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,800£26,187£26,842£27,513£28,338£134,679
Total Expenses£18,553£18,663£18,795£18,929£19,078£94,018
Profit Before Tax£7,247£7,524£8,047£8,583£9,261£40,662
Profit After Tax £5,870£6,094£6,518£6,953£7,501£32,936
Change In Property Value£9,749£10,041£18,961£21,822£23,131£83,703
Net Return£15,618£16,135£25,479£28,775£30,632£116,639
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%114%