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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,660£28,075£28,777£29,496£30,381£144,389
Total Expenses£18,654£18,742£18,855£18,971£19,102£94,324
Profit Before Tax£9,006£9,333£9,922£10,525£11,279£50,065
Profit After Tax £7,295£7,560£8,037£8,526£9,136£40,552
Change In Property Value£10,502£10,817£20,426£23,508£24,918£90,170
Net Return£17,796£18,376£28,462£32,033£34,054£130,723
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%118%