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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,100£29,682£30,424£31,185£31,964£152,355
Total Expenses£19,788£19,892£20,009£20,129£20,250£100,069
Profit Before Tax£9,312£9,790£10,415£11,055£11,714£52,286
Profit After Tax £7,543£7,930£8,436£8,955£9,489£42,351
Change In Property Value£7,500£7,650£15,606£20,288£23,432£74,476
Net Return£15,043£15,580£24,042£29,243£32,921£116,828
Return From Rental Income (%)4%4%4%4%4%20%
Total Net Return (%)7%7%11%14%15%55%