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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,996£28,416£29,126£29,854£30,750£146,143
Total Expenses£15,202£15,256£15,337£15,421£15,521£76,738
Profit Before Tax£12,794£13,160£13,789£14,433£15,229£69,405
Profit After Tax £10,363£10,660£11,169£11,691£12,335£56,218
Change In Property Value£6,000£6,120£12,485£16,230£17,042£57,877
Net Return£16,363£16,780£23,654£27,921£29,377£114,095
Return From Rental Income (%)11%11%12%13%13%60%
Total Net Return (%)18%18%25%30%31%122%