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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,052£29,488£30,225£30,981£31,910£151,655
Total Expenses£21,338£21,460£21,607£21,757£21,923£108,084
Profit Before Tax£7,714£8,028£8,618£9,224£9,987£43,571
Profit After Tax £6,248£6,503£6,981£7,471£8,090£35,293
Change In Property Value£11,363£11,704£22,101£25,436£26,963£97,568
Net Return£17,612£18,207£29,082£32,908£35,052£132,860
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%