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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,660£28,075£28,777£29,496£30,381£144,389
Total Expenses£20,031£20,118£20,232£20,347£20,479£101,207
Profit Before Tax£7,629£7,956£8,545£9,149£9,903£43,182
Profit After Tax £6,180£6,445£6,922£7,411£8,021£34,977
Change In Property Value£11,543£11,889£22,450£25,838£27,388£99,107
Net Return£17,722£18,334£29,372£33,248£35,409£134,085
Return From Rental Income (%)5%5%6%6%7%28%
Total Net Return (%)14%15%24%27%29%109%