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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,580£30,024£30,774£31,544£32,490£154,412
Total Expenses£23,692£23,748£23,834£23,922£24,027£119,223
Profit Before Tax£5,888£6,276£6,940£7,622£8,463£35,188
Profit After Tax £4,769£5,083£5,622£6,174£6,855£28,503
Change In Property Value£12,750£13,069£24,112£30,796£35,444£116,170
Net Return£17,519£18,152£29,734£36,970£42,299£144,673
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)10%11%18%22%25%87%