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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,200£28,623£29,339£30,072£30,974£147,208
Total Expenses£21,880£21,969£22,083£22,200£22,333£110,465
Profit Before Tax£6,320£6,654£7,256£7,872£8,641£36,743
Profit After Tax £5,119£5,390£5,877£6,376£6,999£29,761
Change In Property Value£12,900£13,287£25,090£28,877£30,609£110,763
Net Return£18,019£18,677£30,967£35,253£37,608£140,525
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%13%22%25%27%101%