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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,440£28,867£29,588£30,328£31,238£148,461
Total Expenses£19,127£19,215£19,331£19,448£19,582£96,703
Profit Before Tax£9,313£9,651£10,258£10,880£11,656£51,757
Profit After Tax £7,544£7,817£8,309£8,812£9,441£41,923
Change In Property Value£10,800£11,124£21,006£24,175£25,626£92,731
Net Return£18,344£18,941£29,314£32,988£35,067£134,654
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%118%