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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,808£27,344£28,028£28,728£29,447£140,355
Total Expenses£17,067£17,132£17,211£17,292£17,375£86,078
Profit Before Tax£9,741£10,212£10,816£11,436£12,072£54,277
Profit After Tax £7,890£8,272£8,761£9,263£9,778£43,965
Change In Property Value£7,000£7,140£14,566£18,935£21,870£69,511
Net Return£14,890£15,412£23,327£28,199£31,648£113,476
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)8%8%12%14%16%58%