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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,260£28,684£29,401£30,136£31,040£147,521
Total Expenses£20,772£20,891£21,034£21,181£21,342£105,220
Profit Before Tax£7,488£7,793£8,367£8,955£9,698£42,301
Profit After Tax £6,065£6,312£6,777£7,254£7,855£34,263
Change In Property Value£11,055£11,387£21,502£24,747£26,231£94,921
Net Return£17,120£17,699£28,279£32,000£34,087£129,185
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%