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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,784£30,231£30,987£31,761£32,714£155,477
Total Expenses£21,420£21,511£21,629£21,750£21,888£108,198
Profit Before Tax£8,364£8,720£9,357£10,011£10,826£47,278
Profit After Tax £6,775£7,063£7,580£8,109£8,769£38,295
Change In Property Value£12,432£12,805£24,180£27,829£29,499£106,746
Net Return£19,207£19,868£31,760£35,938£38,268£145,041
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%