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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,648£28,063£28,764£29,483£30,368£144,326
Total Expenses£18,651£18,739£18,852£18,967£19,099£94,307
Profit Before Tax£8,997£9,324£9,913£10,516£11,269£50,019
Profit After Tax £7,288£7,553£8,029£8,518£9,128£40,516
Change In Property Value£10,500£10,815£20,422£23,504£24,914£90,156
Net Return£17,788£18,368£28,452£32,022£34,043£130,672
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%118%