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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,880£30,328£31,086£31,864£32,819£155,978
Total Expenses£22,344£22,469£22,620£22,774£22,944£113,151
Profit Before Tax£7,536£7,859£8,467£9,090£9,875£42,827
Profit After Tax £6,104£6,366£6,858£7,363£7,999£34,690
Change In Property Value£7,999£8,159£16,644£21,638£22,719£77,159
Net Return£14,103£14,525£23,502£29,000£30,719£111,849
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)11%11%18%23%24%87%