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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,076£26,467£27,129£27,807£28,641£136,120
Total Expenses£18,097£18,182£18,291£18,403£18,529£91,503
Profit Before Tax£7,979£8,285£8,837£9,404£10,112£44,617
Profit After Tax £6,463£6,711£7,158£7,617£8,191£36,140
Change In Property Value£10,200£10,506£19,839£22,833£24,203£87,580
Net Return£16,663£17,217£26,997£30,450£32,393£123,720
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)16%16%25%28%30%115%