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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,356£25,863£26,510£27,172£27,852£132,753
Total Expenses£14,851£14,948£15,055£15,166£15,276£75,296
Profit Before Tax£10,505£10,915£11,454£12,007£12,576£57,457
Profit After Tax £8,509£8,841£9,278£9,726£10,186£46,540
Change In Property Value£7,800£8,034£13,792£17,378£18,420£65,423
Net Return£16,309£16,875£23,070£27,103£28,606£111,964
Return From Rental Income (%)10%10%10%11%11%52%
Total Net Return (%)18%19%26%30%32%125%