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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,660£31,273£32,055£32,856£33,678£160,522
Total Expenses£20,738£20,845£20,966£21,090£21,215£104,854
Profit Before Tax£9,922£10,428£11,089£11,766£12,463£55,669
Profit After Tax £8,037£8,447£8,982£9,531£10,095£45,092
Change In Property Value£7,900£8,058£16,438£21,370£24,682£78,448
Net Return£15,937£16,505£25,420£30,901£34,777£123,540
Return From Rental Income (%)4%4%4%4%4%20%
Total Net Return (%)7%7%11%14%15%54%