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£18,413£18,500£18,612£18,727£18,857£93,109
Profit Before Tax£8,839£9,161£9,740£10,334£11,076£49,151
Profit After Tax £7,160£7,420£7,890£8,371£8,972£39,812
Change In Property Value£10,350£10,661£20,131£23,168£24,559£88,868
Net Return£17,510£18,081£28,020£31,539£33,530£128,680
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)16%17%26%29%31%118%