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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,612£28,026£28,727£29,445£30,328£144,138
Total Expenses£19,044£19,132£19,245£19,360£19,491£96,272
Profit Before Tax£8,568£8,895£9,482£10,085£10,837£47,866
Profit After Tax £6,940£7,205£7,681£8,169£8,778£38,772
Change In Property Value£10,800£11,124£21,006£24,176£25,626£92,732
Net Return£17,740£18,329£28,686£32,344£34,404£131,504
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%16%25%28%30%115%