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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,396£27,807£28,502£29,215£30,091£143,011
Total Expenses£18,911£18,998£19,110£19,225£19,356£95,599
Profit Before Tax£8,485£8,809£9,392£9,989£10,736£47,412
Profit After Tax £6,873£7,136£7,608£8,091£8,696£38,404
Change In Property Value£10,715£11,037£20,841£23,986£25,425£92,004
Net Return£17,588£18,172£28,449£32,078£34,121£130,408
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%16%25%28%30%115%