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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,272£31,741£32,535£33,348£34,348£163,244
Total Expenses£22,386£22,479£22,601£22,726£22,869£113,061
Profit Before Tax£8,886£9,262£9,934£10,622£11,479£50,183
Profit After Tax £7,198£7,503£8,046£8,604£9,298£40,648
Change In Property Value£13,050£13,442£25,382£29,212£30,965£112,051
Net Return£20,248£20,944£33,428£37,816£40,264£152,700
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%