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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,600£28,014£28,714£29,432£30,315£144,076
Total Expenses£19,039£19,126£19,239£19,355£19,486£96,246
Profit Before Tax£8,561£8,888£9,475£10,077£10,829£47,830
Profit After Tax £6,934£7,199£7,675£8,162£8,772£38,742
Change In Property Value£10,797£11,121£21,000£24,169£25,619£92,706
Net Return£17,731£18,320£28,675£32,332£34,391£131,448
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%16%25%28%30%115%