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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,700£27,101£27,778£28,472£29,327£139,378
Total Expenses£18,479£18,565£18,676£18,789£18,917£93,425
Profit Before Tax£8,221£8,536£9,102£9,684£10,410£45,953
Profit After Tax £6,659£6,914£7,373£7,844£8,432£37,222
Change In Property Value£10,441£10,755£20,308£23,373£24,776£89,653
Net Return£17,101£17,669£27,681£31,217£33,207£126,875
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)16%16%25%28%30%115%