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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,320£28,745£29,463£30,200£31,106£147,834
Total Expenses£20,810£20,929£21,073£21,220£21,381£105,413
Profit Before Tax£7,510£7,815£8,391£8,980£9,725£42,421
Profit After Tax £6,083£6,330£6,796£7,274£7,877£34,361
Change In Property Value£11,075£11,407£21,540£24,791£26,278£95,091
Net Return£17,158£17,737£28,336£32,065£34,155£129,451
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%