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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,832£30,279£31,036£31,812£32,767£155,727
Total Expenses£21,448£21,539£21,658£21,779£21,917£108,342
Profit Before Tax£8,384£8,740£9,379£10,033£10,849£47,385
Profit After Tax £6,791£7,080£7,597£8,127£8,788£38,382
Change In Property Value£12,450£12,824£24,215£27,869£29,541£106,899
Net Return£19,241£19,903£31,812£35,996£38,330£145,282
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%