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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,792£28,348£29,057£29,783£30,528£145,507
Total Expenses£16,087£16,188£16,302£16,418£16,536£81,531
Profit Before Tax£11,705£12,160£12,755£13,364£13,992£63,976
Profit After Tax £9,481£9,849£10,331£10,825£11,333£51,821
Change In Property Value£8,550£8,807£15,118£19,048£20,191£71,714
Net Return£18,031£18,656£25,449£29,874£31,525£123,535
Return From Rental Income (%)10%10%10%11%11%52%
Total Net Return (%)18%19%26%30%32%125%