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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,452£31,924£32,722£33,540£34,546£164,184
Total Expenses£23,057£23,188£23,346£23,508£23,686£116,785
Profit Before Tax£8,395£8,736£9,376£10,032£10,860£47,399
Profit After Tax £6,800£7,076£7,594£8,126£8,797£38,393
Change In Property Value£12,300£12,669£23,923£27,534£29,186£105,611
Net Return£19,100£19,745£31,518£35,660£37,982£144,004
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%