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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,940£27,344£28,028£28,728£29,590£140,630
Total Expenses£19,664£19,778£19,915£20,055£20,210£99,622
Profit Before Tax£7,276£7,566£8,113£8,673£9,381£41,008
Profit After Tax £5,893£6,128£6,571£7,025£7,598£33,217
Change In Property Value£3,472£3,507£10,625£14,592£17,073£49,269
Net Return£9,365£9,635£17,197£21,617£24,671£82,486
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)9%9%16%20%22%75%