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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,868£27,271£27,953£28,652£29,511£140,255
Total Expenses£18,571£18,657£18,769£18,882£19,011£93,890
Profit Before Tax£8,297£8,614£9,184£9,769£10,500£46,365
Profit After Tax £6,721£6,977£7,439£7,913£8,505£37,555
Change In Property Value£10,499£10,813£20,419£23,501£24,911£90,143
Net Return£17,219£17,791£27,859£31,414£33,416£127,698
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)16%16%25%28%30%115%