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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,804£31,420£32,206£33,011£33,836£161,276
Total Expenses£16,475£16,548£16,637£16,729£16,822£83,210
Profit Before Tax£14,329£14,872£15,568£16,282£17,014£78,066
Profit After Tax £11,607£12,046£12,610£13,188£13,781£63,233
Change In Property Value£9,750£10,043£17,240£21,722£23,025£81,779
Net Return£21,357£22,089£29,850£34,910£36,807£145,013
Return From Rental Income (%)11%12%12%13%13%60%
Total Net Return (%)20%21%29%33%35%139%