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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,700£27,101£27,778£28,472£29,327£139,378
Total Expenses£18,080£18,166£18,277£18,390£18,518£91,432
Profit Before Tax£8,620£8,934£9,501£10,082£10,808£47,946
Profit After Tax £6,982£7,237£7,696£8,167£8,755£38,836
Change In Property Value£10,140£10,444£19,722£22,698£24,060£87,065
Net Return£17,122£17,681£27,418£30,865£32,815£125,901
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)16%17%26%29%31%118%