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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,852£31,315£32,098£32,900£33,887£161,052
Total Expenses£19,004£19,062£19,151£19,242£19,352£95,812
Profit Before Tax£11,848£12,253£12,947£13,658£14,535£65,240
Profit After Tax £9,597£9,925£10,487£11,063£11,774£52,844
Change In Property Value£11,657£12,006£22,672£26,094£27,659£100,088
Net Return£21,253£21,931£33,159£37,156£39,433£152,932
Return From Rental Income (%)8%8%8%9%9%42%
Total Net Return (%)17%18%27%30%32%123%