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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,128£28,550£29,264£29,995£30,895£146,832
Total Expenses£18,191£18,245£18,327£18,411£18,512£91,685
Profit Before Tax£9,937£10,305£10,937£11,584£12,384£55,147
Profit After Tax £8,049£8,347£8,859£9,383£10,031£44,669
Change In Property Value£9,375£9,609£17,729£22,644£26,061£85,419
Net Return£17,424£17,957£26,588£32,028£36,092£130,089
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)15%15%22%27%30%109%