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£18,649£18,737£18,850£18,965£19,097£94,297
Profit Before Tax£8,999£9,326£9,915£10,518£11,271£50,029
Profit After Tax £7,289£7,554£8,031£8,520£9,130£40,524
Change In Property Value£10,499£10,813£20,419£23,501£24,911£90,143
Net Return£17,788£18,368£28,450£32,020£34,041£130,667
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%118%