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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,604£27,003£27,678£28,370£29,221£138,876
Total Expenses£19,112£19,224£19,359£19,498£19,651£96,844
Profit Before Tax£7,492£7,779£8,319£8,872£9,571£42,033
Profit After Tax £6,069£6,301£6,738£7,186£7,752£34,047
Change In Property Value£10,050£10,352£19,547£22,497£23,847£86,292
Net Return£16,119£16,652£26,285£29,683£31,599£120,339
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%114%