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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,796£27,198£27,878£28,575£29,432£139,879
Total Expenses£19,050£19,101£19,180£19,261£19,357£95,949
Profit Before Tax£7,746£8,097£8,698£9,314£10,075£43,930
Profit After Tax £6,275£6,558£7,045£7,544£8,161£35,583
Change In Property Value£4,000£4,040£12,241£16,811£19,669£56,762
Net Return£10,275£10,598£19,286£24,356£27,830£92,345
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)8%8%15%19%22%72%