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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,596£29,025£29,751£30,494£31,409£149,275
Total Expenses£21,007£21,128£21,272£21,420£21,584£106,411
Profit Before Tax£7,589£7,897£8,478£9,074£9,826£42,864
Profit After Tax £6,147£6,397£6,867£7,350£7,959£34,720
Change In Property Value£11,183£11,518£21,750£25,032£26,534£96,016
Net Return£17,329£17,915£28,617£32,382£34,493£130,736
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%