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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,972£28,392£29,101£29,829£30,724£146,018
Total Expenses£18,846£18,934£19,048£19,165£19,297£95,290
Profit Before Tax£9,126£9,458£10,053£10,664£11,427£50,728
Profit After Tax £7,392£7,661£8,143£8,638£9,256£41,090
Change In Property Value£10,623£10,942£20,662£23,780£25,206£91,212
Net Return£18,015£18,602£28,805£32,418£34,462£132,302
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%118%