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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,868£30,465£31,227£32,008£32,808£156,376
Total Expenses£19,468£19,574£19,693£19,815£19,938£98,488
Profit Before Tax£10,400£10,891£11,534£12,193£12,870£57,888
Profit After Tax £8,424£8,822£9,343£9,876£10,425£46,889
Change In Property Value£7,300£7,446£15,190£19,747£22,808£72,490
Net Return£15,724£16,268£24,532£29,623£33,232£119,380
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)8%8%12%14%16%58%