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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,844£27,247£27,928£28,626£29,485£140,129
Total Expenses£18,569£18,655£18,766£18,880£19,008£93,878
Profit Before Tax£8,275£8,592£9,162£9,746£10,477£46,252
Profit After Tax £6,703£6,959£7,421£7,895£8,486£37,464
Change In Property Value£10,499£10,813£20,419£23,501£24,911£90,143
Net Return£17,202£17,773£27,840£31,395£33,397£127,607
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%16%25%28%30%115%