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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,288£30,742£31,511£32,299£33,268£158,107
Total Expenses£22,136£22,193£22,281£22,371£22,478£111,459
Profit Before Tax£8,152£8,549£9,230£9,928£10,789£46,648
Profit After Tax £6,603£6,925£7,476£8,042£8,739£37,785
Change In Property Value£7,035£7,141£16,911£22,504£26,129£79,720
Net Return£13,638£14,065£24,387£30,546£34,869£117,505
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)9%9%16%20%23%77%