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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,108£27,515£28,202£28,908£29,775£141,507
Total Expenses£19,462£19,576£19,714£19,855£20,010£98,617
Profit Before Tax£7,646£7,938£8,488£9,053£9,765£42,890
Profit After Tax £6,193£6,430£6,876£7,333£7,909£34,741
Change In Property Value£10,239£10,546£19,915£22,920£24,295£87,915
Net Return£16,432£16,976£26,790£30,252£32,204£122,656
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%114%