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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,684£31,144£31,923£32,721£33,703£160,175
Total Expenses£22,506£22,634£22,789£22,947£23,121£113,998
Profit Before Tax£8,178£8,510£9,134£9,774£10,581£46,176
Profit After Tax £6,624£6,893£7,398£7,917£8,571£37,403
Change In Property Value£12,000£12,360£23,340£26,862£28,474£103,035
Net Return£18,624£19,253£30,738£34,779£37,045£140,438
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%