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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,540£27,953£28,652£29,368£30,249£143,763
Total Expenses£18,997£19,085£19,197£19,313£19,444£96,036
Profit Before Tax£8,543£8,868£9,454£10,055£10,806£47,726
Profit After Tax £6,920£7,183£7,658£8,145£8,752£38,658
Change In Property Value£10,770£11,093£20,947£24,109£25,555£92,474
Net Return£17,690£18,277£28,606£32,253£34,308£131,133
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%16%25%28%30%115%