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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,924£31,388£32,173£32,977£33,966£161,427
Total Expenses£21,047£21,105£21,195£21,286£21,396£106,029
Profit Before Tax£9,877£10,283£10,978£11,691£12,571£55,399
Profit After Tax £8,000£8,329£8,892£9,470£10,182£44,873
Change In Property Value£13,199£13,594£25,671£29,545£31,318£113,326
Net Return£21,199£21,923£34,563£39,015£41,500£158,199
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%15%24%27%29%111%