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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,252£27,661£28,352£29,061£29,933£142,259
Total Expenses£18,412£18,499£18,611£18,726£18,856£93,104
Profit Before Tax£8,840£9,162£9,741£10,335£11,077£49,156
Profit After Tax £7,160£7,421£7,890£8,372£8,973£39,816
Change In Property Value£10,349£10,660£20,129£23,167£24,557£88,862
Net Return£17,510£18,081£28,020£31,538£33,529£128,678
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)16%17%26%29%31%118%