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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,300£27,846£28,542£29,256£29,987£142,931
Total Expenses£15,839£15,940£16,052£16,167£16,283£80,281
Profit Before Tax£11,461£11,906£12,490£13,088£13,704£62,650
Profit After Tax £9,283£9,644£10,117£10,602£11,100£50,746
Change In Property Value£8,400£8,652£14,853£18,714£19,837£70,456
Net Return£17,683£18,296£24,969£29,316£30,937£121,202
Return From Rental Income (%)10%11%11%12%12%57%
Total Net Return (%)20%21%28%33%35%136%