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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,760£30,206£30,962£31,736£32,688£155,351
Total Expenses£21,401£21,492£21,610£21,731£21,869£108,103
Profit Before Tax£8,359£8,715£9,352£10,004£10,819£47,248
Profit After Tax £6,771£7,059£7,575£8,103£8,763£38,271
Change In Property Value£12,420£12,792£24,156£27,801£29,469£106,638
Net Return£19,190£19,851£31,731£35,905£38,232£144,909
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%