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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,460£29,902£30,649£31,416£32,358£153,785
Total Expenses£21,210£21,300£21,417£21,538£21,675£107,140
Profit Before Tax£8,250£8,602£9,232£9,878£10,683£46,646
Profit After Tax £6,683£6,968£7,478£8,001£8,653£37,783
Change In Property Value£12,298£12,667£23,919£27,528£29,180£105,591
Net Return£18,980£19,634£31,397£35,529£37,833£143,374
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%