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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,048£30,499£31,261£32,043£33,004£156,855
Total Expenses£21,589£21,680£21,799£21,921£22,060£109,049
Profit Before Tax£8,459£8,819£9,462£10,121£10,944£47,805
Profit After Tax £6,852£7,143£7,664£8,198£8,865£38,722
Change In Property Value£12,540£12,916£24,390£28,071£29,755£107,672
Net Return£19,392£20,059£32,054£36,269£38,620£146,394
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%