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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,692£26,077£26,729£27,398£28,219£134,116
Total Expenses£17,860£17,945£18,053£18,164£18,289£90,310
Profit Before Tax£7,832£8,133£8,676£9,234£9,931£43,805
Profit After Tax £6,344£6,587£7,028£7,479£8,044£35,482
Change In Property Value£10,050£10,352£19,547£22,497£23,847£86,292
Net Return£16,394£16,939£26,575£29,976£31,891£121,774
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)16%16%25%28%30%115%