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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,960£28,379£29,089£29,816£30,711£145,955
Total Expenses£18,838£18,926£19,040£19,156£19,288£95,248
Profit Before Tax£9,122£9,454£10,049£10,660£11,422£50,707
Profit After Tax £7,389£7,657£8,140£8,635£9,252£41,073
Change In Property Value£10,618£10,936£20,651£23,767£25,194£91,166
Net Return£18,007£18,594£28,791£32,402£34,446£132,239
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%118%