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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,152£31,619£32,410£33,220£34,217£162,618
Total Expenses£23,361£23,454£23,576£23,701£23,843£117,935
Profit Before Tax£7,791£8,165£8,834£9,519£10,373£44,682
Profit After Tax £6,311£6,614£7,155£7,710£8,402£36,193
Change In Property Value£13,797£14,211£26,834£30,884£32,737£118,462
Net Return£20,107£20,824£33,990£38,594£41,139£154,655
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)13%14%23%26%28%103%