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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,900£31,363£32,148£32,951£33,940£161,302
Total Expenses£22,148£22,241£22,362£22,486£22,628£111,865
Profit Before Tax£8,752£9,123£9,786£10,465£11,312£49,437
Profit After Tax £7,089£7,390£7,926£8,477£9,163£40,044
Change In Property Value£12,899£13,285£25,087£28,873£30,606£110,750
Net Return£19,987£20,675£33,014£37,350£39,768£150,795
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%