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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,168£27,711£28,404£29,114£29,842£142,240
Total Expenses£20,388£20,489£20,601£20,716£20,831£103,025
Profit Before Tax£6,780£7,223£7,803£8,398£9,011£39,214
Profit After Tax £5,491£5,850£6,321£6,803£7,299£31,764
Change In Property Value£7,900£8,058£16,438£21,370£24,682£78,448
Net Return£13,391£13,908£22,759£28,172£31,981£110,212
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)13%14%23%28%32%110%