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£20,390£20,474£20,581£20,690£20,813£102,948
Profit Before Tax£4,810£5,104£5,637£6,183£6,866£28,599
Profit After Tax £3,896£4,134£4,566£5,008£5,561£23,166
Change In Property Value£12,000£12,360£23,340£26,862£28,474£103,035
Net Return£15,896£16,494£27,906£31,870£34,035£126,201
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)12%13%22%25%26%98%