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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,936£28,355£29,064£29,791£30,684£145,830
Total Expenses£18,824£18,912£19,025£19,142£19,274£95,177
Profit Before Tax£9,112£9,443£10,038£10,649£11,410£50,653
Profit After Tax £7,381£7,649£8,131£8,625£9,242£41,029
Change In Property Value£10,609£10,927£20,634£23,748£25,173£91,090
Net Return£17,990£18,576£28,765£32,373£34,415£132,119
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%118%