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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,752£32,228£33,034£33,860£34,876£165,750
Total Expenses£23,910£24,043£24,202£24,365£24,545£121,066
Profit Before Tax£7,842£8,186£8,832£9,495£10,330£44,684
Profit After Tax £6,352£6,630£7,154£7,691£8,368£36,194
Change In Property Value£10,750£11,019£20,330£25,965£29,884£97,948
Net Return£17,102£17,649£27,483£33,656£38,251£134,142
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)12%13%20%24%28%97%