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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,180£30,633£31,399£32,183£33,149£157,544
Total Expenses£22,495£22,641£22,812£22,987£23,177£114,112
Profit Before Tax£7,686£7,992£8,586£9,196£9,972£43,432
Profit After Tax £6,225£6,473£6,955£7,449£8,077£35,180
Change In Property Value£11,400£11,742£22,173£25,519£27,050£97,884
Net Return£17,625£18,215£29,128£32,968£35,127£133,063
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%24%27%29%110%