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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,768£28,185£28,889£29,611£30,500£144,953
Total Expenses£18,948£19,002£19,083£19,166£19,265£95,464
Profit Before Tax£8,820£9,183£9,806£10,445£11,234£49,488
Profit After Tax £7,144£7,438£7,943£8,461£9,100£40,086
Change In Property Value£11,850£12,206£23,048£26,526£28,118£101,748
Net Return£18,994£19,644£30,991£34,987£37,218£141,833
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%28%29%112%