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£19,715£19,803£19,918£20,036£20,169£99,642
Profit Before Tax£8,653£8,990£9,595£10,215£10,989£48,442
Profit After Tax £7,009£7,282£7,772£8,274£8,901£39,238
Change In Property Value£11,250£11,588£21,881£25,183£26,694£96,596
Net Return£18,259£18,869£29,653£33,457£35,595£135,834
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)15%16%25%28%30%113%