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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,764£32,240£33,046£33,873£34,889£165,812
Total Expenses£22,036£22,130£22,253£22,380£22,524£111,324
Profit Before Tax£9,728£10,111£10,793£11,493£12,365£54,488
Profit After Tax £7,879£8,190£8,742£9,309£10,015£44,136
Change In Property Value£12,749£13,131£24,796£28,538£30,250£109,462
Net Return£20,628£21,320£33,538£37,847£40,265£153,598
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%24%28%29%112%