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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,368£28,794£29,513£30,251£31,159£148,085
Total Expenses£19,713£19,801£19,916£20,034£20,167£99,632
Profit Before Tax£8,655£8,992£9,597£10,217£10,991£48,452
Profit After Tax £7,011£7,284£7,774£8,276£8,903£39,246
Change In Property Value£11,249£11,586£21,878£25,180£26,691£96,583
Net Return£18,259£18,869£29,652£33,456£35,593£135,829
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)15%16%25%28%30%113%