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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,416£28,842£29,563£30,302£31,211£148,335
Total Expenses£20,799£20,853£20,936£21,020£21,122£104,729
Profit Before Tax£7,617£7,990£8,628£9,282£10,089£43,606
Profit After Tax £6,170£6,472£6,988£7,518£8,172£35,321
Change In Property Value£6,600£6,699£15,865£21,112£24,514£74,791
Net Return£12,770£13,171£22,854£28,631£32,686£110,112
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)9%9%16%20%23%77%