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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,000£27,405£28,090£28,792£29,656£140,944
Total Expenses£20,173£20,260£20,371£20,485£20,614£101,904
Profit Before Tax£6,827£7,145£7,719£8,307£9,042£39,040
Profit After Tax £5,530£5,788£6,252£6,729£7,324£31,622
Change In Property Value£11,700£12,051£22,756£26,190£27,762£100,460
Net Return£17,230£17,839£29,009£32,919£35,086£132,082
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%14%23%26%28%106%