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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,000£27,405£28,090£28,792£29,656£140,944
Total Expenses£19,390£19,504£19,641£19,781£19,936£98,251
Profit Before Tax£7,611£7,901£8,449£9,011£9,720£42,693
Profit After Tax £6,165£6,400£6,844£7,299£7,873£34,581
Change In Property Value£10,200£10,506£19,839£22,833£24,203£87,580
Net Return£16,365£16,906£26,683£30,132£32,076£122,161
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%114%