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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,752£29,183£29,913£30,661£31,581£150,089
Total Expenses£20,745£20,834£20,950£21,069£21,203£104,801
Profit Before Tax£8,007£8,349£8,963£9,592£10,377£45,288
Profit After Tax £6,486£6,763£7,260£7,770£8,406£36,683
Change In Property Value£12,000£12,360£23,340£26,862£28,473£103,034
Net Return£18,486£19,123£30,599£34,631£36,879£139,718
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%