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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,140£31,607£32,397£33,207£34,203£162,555
Total Expenses£22,304£22,396£22,518£22,643£22,785£112,647
Profit Before Tax£8,836£9,211£9,879£10,564£11,418£49,908
Profit After Tax £7,157£7,461£8,002£8,557£9,249£40,426
Change In Property Value£12,998£13,388£25,281£29,096£30,841£111,603
Net Return£20,155£20,848£33,282£37,652£40,090£152,029
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%