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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,828£28,245£28,952£29,675£30,566£145,266
Total Expenses£18,670£18,758£18,872£18,988£19,120£94,408
Profit Before Tax£9,158£9,487£10,080£10,687£11,446£50,858
Profit After Tax £7,418£7,685£8,165£8,657£9,271£41,195
Change In Property Value£10,501£10,816£20,424£23,507£24,917£90,165
Net Return£17,919£18,501£28,589£32,163£34,188£131,360
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%118%