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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,404£31,875£32,672£33,489£34,493£163,933
Total Expenses£19,907£19,966£20,056£20,149£20,260£100,338
Profit Before Tax£11,497£11,909£12,616£13,340£14,233£63,595
Profit After Tax £9,312£9,647£10,219£10,805£11,529£51,512
Change In Property Value£14,350£14,852£24,156£27,802£29,470£110,629
Net Return£23,662£24,499£34,375£38,607£40,999£162,142
Return From Rental Income (%)7%7%8%8%9%39%
Total Net Return (%)18%19%26%29%31%123%