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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,472£29,914£30,662£31,428£32,371£153,848
Total Expenses£21,639£21,763£21,912£22,064£22,232£109,609
Profit Before Tax£7,833£8,151£8,750£9,365£10,140£44,238
Profit After Tax £6,344£6,603£7,088£7,585£8,213£35,833
Change In Property Value£11,528£11,873£22,421£25,804£27,353£98,978
Net Return£17,872£18,476£29,509£33,390£35,566£134,812
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%