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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,264£30,718£31,486£32,273£33,241£157,982
Total Expenses£22,027£22,153£22,306£22,462£22,634£111,581
Profit Before Tax£8,237£8,565£9,180£9,811£10,607£46,401
Profit After Tax £6,672£6,937£7,436£7,947£8,592£37,585
Change In Property Value£3,900£3,939£11,935£16,391£19,177£55,343
Net Return£10,572£10,876£19,371£24,338£27,769£92,927
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)8%9%15%19%22%74%