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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,764£32,240£33,046£33,873£34,889£165,812
Total Expenses£22,720£22,853£23,012£23,175£23,355£115,116
Profit Before Tax£9,044£9,388£10,034£10,697£11,533£50,696
Profit After Tax £7,325£7,604£8,128£8,665£9,342£41,064
Change In Property Value£11,999£12,358£23,337£26,859£28,470£103,023
Net Return£19,324£19,963£31,465£35,523£37,812£144,087
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%24%28%29%112%