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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,792£28,209£28,914£29,637£30,526£145,078
Total Expenses£19,945£20,063£20,204£20,348£20,507£101,066
Profit Before Tax£7,847£8,146£8,711£9,289£10,019£44,012
Profit After Tax £6,356£6,599£7,056£7,524£8,116£35,650
Change In Property Value£10,500£10,815£20,422£23,504£24,914£90,156
Net Return£16,856£17,414£27,478£31,028£33,030£125,806
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%113%