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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,372£30,828£31,598£32,388£33,360£158,546
Total Expenses£21,751£21,878£22,031£22,187£22,360£110,206
Profit Before Tax£8,621£8,950£9,568£10,201£11,000£48,340
Profit After Tax £6,983£7,249£7,750£8,263£8,910£39,155
Change In Property Value£11,475£11,819£22,318£25,686£27,228£98,526
Net Return£18,458£19,069£30,068£33,949£36,138£137,682
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%25%28%30%113%