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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,104£31,571£32,360£33,169£34,164£162,367
Total Expenses£20,980£21,073£21,195£21,320£21,462£106,029
Profit Before Tax£10,124£10,498£11,165£11,849£12,702£56,338
Profit After Tax £8,200£8,503£9,044£9,598£10,289£45,634
Change In Property Value£14,000£14,490£23,567£27,123£28,750£107,930
Net Return£22,200£22,993£32,610£36,721£39,039£153,564
Return From Rental Income (%)6%7%7%7%8%36%
Total Net Return (%)17%18%25%29%30%120%