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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,400£26,928£27,601£28,291£28,999£138,219
Total Expenses£20,002£20,066£20,144£20,224£20,306£100,742
Profit Before Tax£6,398£6,862£7,457£8,067£8,693£37,477
Profit After Tax £5,182£5,558£6,040£6,534£7,041£30,356
Change In Property Value£8,500£8,670£17,687£22,993£26,557£84,406
Net Return£13,682£14,228£23,727£29,527£33,598£114,763
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)5%6%9%12%13%46%