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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,404£31,875£32,672£33,489£34,493£163,933
Total Expenses£20,812£20,905£21,028£21,153£21,296£105,194
Profit Before Tax£10,592£10,970£11,644£12,336£13,197£58,739
Profit After Tax £8,580£8,886£9,432£9,992£10,690£47,579
Change In Property Value£11,850£12,205£23,048£26,526£28,117£101,746
Net Return£20,430£21,091£32,480£36,518£38,807£149,325
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)16%17%26%29%31%118%