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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,672£28,087£28,789£29,509£30,394£144,452
Total Expenses£20,042£20,130£20,243£20,359£20,490£101,263
Profit Before Tax£7,630£7,957£8,546£9,150£9,904£43,189
Profit After Tax £6,180£6,446£6,923£7,412£8,023£34,983
Change In Property Value£11,550£11,897£22,465£25,855£27,406£99,172
Net Return£17,730£18,342£29,387£33,266£35,429£134,155
Return From Rental Income (%)5%5%6%6%7%28%
Total Net Return (%)14%15%24%27%29%109%