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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,048£27,454£28,140£28,844£29,709£141,194
Total Expenses£18,695£18,781£18,893£19,007£19,136£94,512
Profit Before Tax£8,353£8,673£9,247£9,837£10,573£46,683
Profit After Tax £6,766£7,025£7,490£7,968£8,564£37,813
Change In Property Value£10,578£10,896£20,575£23,680£25,100£90,828
Net Return£17,345£17,920£28,065£31,647£33,664£128,641
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%16%25%28%30%115%