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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,020£28,440£29,151£29,880£30,776£146,268
Total Expenses£20,981£21,099£21,241£21,386£21,546£106,254
Profit Before Tax£7,039£7,341£7,910£8,494£9,230£40,014
Profit After Tax £5,701£5,946£6,407£6,880£7,476£32,411
Change In Property Value£7,500£7,650£15,606£20,288£21,302£72,346
Net Return£13,201£13,596£22,013£27,168£28,779£104,757
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)11%11%18%23%24%87%