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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,396£27,807£28,502£29,215£30,091£143,011
Total Expenses£19,666£19,782£19,921£20,064£20,220£99,654
Profit Before Tax£7,730£8,025£8,581£9,151£9,871£43,357
Profit After Tax £6,261£6,500£6,951£7,412£7,995£35,119
Change In Property Value£10,349£10,660£20,129£23,167£24,557£88,862
Net Return£16,610£17,160£27,080£30,579£32,552£123,981
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%113%