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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,812£26,199£26,854£27,526£28,351£134,742
Total Expenses£18,559£18,668£18,800£18,935£19,083£94,044
Profit Before Tax£7,253£7,531£8,054£8,591£9,268£40,698
Profit After Tax £5,875£6,100£6,524£6,959£7,507£32,966
Change In Property Value£9,752£10,044£18,967£21,829£23,138£83,729
Net Return£15,627£16,144£25,491£28,787£30,646£116,695
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%114%