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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,528£30,986£31,761£32,555£33,531£159,360
Total Expenses£22,396£22,524£22,678£22,835£23,009£113,442
Profit Before Tax£8,132£8,462£9,083£9,719£10,523£45,918
Profit After Tax £6,587£6,854£7,357£7,873£8,523£37,194
Change In Property Value£11,940£12,298£23,223£26,728£28,331£102,520
Net Return£18,527£19,152£30,580£34,600£36,855£139,714
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%