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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,840£28,258£28,964£29,688£30,579£145,329
Total Expenses£18,678£18,766£18,880£18,996£19,128£94,447
Profit Before Tax£9,162£9,492£10,084£10,692£11,451£50,882
Profit After Tax £7,421£7,688£8,168£8,661£9,276£41,214
Change In Property Value£10,506£10,821£20,434£23,518£24,929£90,208
Net Return£17,927£18,509£28,602£32,178£34,204£131,422
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%118%