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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,800£29,232£29,963£30,712£31,633£150,340
Total Expenses£20,748£20,837£20,953£21,072£21,207£104,817
Profit Before Tax£8,052£8,395£9,010£9,640£10,426£45,523
Profit After Tax £6,522£6,800£7,298£7,808£8,445£36,873
Change In Property Value£9,999£10,249£16,808£24,035£27,662£88,753
Net Return£16,521£17,048£24,106£31,844£36,108£125,626
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)13%13%19%25%28%98%