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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,148£29,585£30,325£31,083£32,015£152,157
Total Expenses£21,406£21,529£21,676£21,827£21,993£108,430
Profit Before Tax£7,742£8,057£8,649£9,256£10,023£43,726
Profit After Tax £6,271£6,526£7,006£7,498£8,118£35,418
Change In Property Value£11,400£11,742£22,173£25,519£27,050£97,884
Net Return£17,671£18,268£29,178£33,017£35,168£133,302
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%