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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,844£27,247£27,928£28,626£29,485£140,129
Total Expenses£19,279£19,392£19,529£19,668£19,822£97,689
Profit Before Tax£7,565£7,855£8,399£8,958£9,663£42,440
Profit After Tax £6,128£6,362£6,803£7,256£7,827£34,376
Change In Property Value£10,140£10,444£19,722£22,698£24,060£87,065
Net Return£16,268£16,806£26,526£29,954£31,887£121,441
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%114%