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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,044£28,465£29,176£29,906£30,803£146,393
Total Expenses£18,889£18,977£19,091£19,208£19,340£95,506
Profit Before Tax£9,155£9,488£10,085£10,698£11,462£50,888
Profit After Tax £7,416£7,685£8,169£8,665£9,285£41,219
Change In Property Value£10,650£10,970£20,714£23,840£25,270£91,444
Net Return£18,066£18,654£28,883£32,505£34,555£132,663
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%118%