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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,672£28,087£28,789£29,509£30,394£144,452
Total Expenses£18,663£18,751£18,864£18,980£19,111£94,368
Profit Before Tax£9,009£9,336£9,925£10,529£11,283£50,083
Profit After Tax £7,297£7,562£8,040£8,529£9,140£40,567
Change In Property Value£10,507£10,823£20,437£23,521£24,932£90,219
Net Return£17,805£18,385£28,476£32,049£34,071£130,787
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%118%