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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,176£28,599£29,314£30,046£30,948£147,083
Total Expenses£20,370£20,458£20,573£20,690£20,823£102,915
Profit Before Tax£7,806£8,140£8,741£9,356£10,125£44,168
Profit After Tax £6,323£6,594£7,080£7,579£8,201£35,776
Change In Property Value£11,760£12,113£22,873£26,325£27,904£100,975
Net Return£18,083£18,706£29,953£33,903£36,105£136,751
Return From Rental Income (%)5%5%6%6%7%28%
Total Net Return (%)14%15%24%27%29%109%