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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,380£28,806£29,526£30,264£31,172£148,147
Total Expenses£20,856£20,975£21,119£21,266£21,428£105,643
Profit Before Tax£7,524£7,831£8,407£8,998£9,744£42,504
Profit After Tax £6,095£6,343£6,810£7,288£7,893£34,428
Change In Property Value£11,100£11,433£21,589£24,847£26,338£95,308
Net Return£17,195£17,776£28,399£32,136£34,231£129,736
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%