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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,200£25,578£26,217£26,873£27,679£131,547
Total Expenses£16,906£16,956£17,030£17,107£17,198£85,197
Profit Before Tax£8,294£8,622£9,187£9,766£10,481£46,351
Profit After Tax £6,718£6,984£7,442£7,911£8,490£37,544
Change In Property Value£12,250£12,679£20,621£23,733£25,157£94,440
Net Return£18,968£19,663£28,063£31,644£33,647£131,984
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)17%18%25%29%30%119%