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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,912£31,376£32,160£32,964£33,953£161,365
Total Expenses£22,151£22,244£22,365£22,489£22,631£111,881
Profit Before Tax£8,761£9,132£9,795£10,475£11,322£49,484
Profit After Tax £7,096£7,397£7,934£8,484£9,171£40,082
Change In Property Value£12,900£13,287£25,090£28,877£30,609£110,763
Net Return£19,996£20,684£33,024£37,361£39,780£150,845
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%