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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,964£27,368£28,053£28,754£29,617£140,756
Total Expenses£18,237£18,324£18,435£18,549£18,678£92,224
Profit Before Tax£8,727£9,045£9,617£10,205£10,938£48,532
Profit After Tax £7,069£7,326£7,790£8,266£8,860£39,311
Change In Property Value£10,239£10,546£19,915£22,920£24,295£87,915
Net Return£17,307£17,872£27,705£31,186£33,155£127,225
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)16%17%26%29%31%118%