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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,812£29,244£29,975£30,725£31,646£150,403
Total Expenses£21,165£21,286£21,432£21,581£21,745£107,208
Profit Before Tax£7,647£7,958£8,544£9,144£9,901£43,195
Profit After Tax £6,194£6,446£6,920£7,407£8,020£34,988
Change In Property Value£11,269£11,607£21,917£25,225£26,738£96,755
Net Return£17,463£18,053£28,838£32,631£34,758£131,743
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%