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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,780£31,242£32,023£32,823£33,808£160,676
Total Expenses£22,576£22,705£22,860£23,018£23,193£114,352
Profit Before Tax£8,204£8,537£9,163£9,805£10,615£46,324
Profit After Tax £6,645£6,915£7,422£7,942£8,598£37,522
Change In Property Value£12,038£12,399£23,414£26,947£28,564£103,362
Net Return£18,683£19,314£30,836£34,889£37,162£140,884
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%