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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,436£29,878£30,624£31,390£32,332£153,660
Total Expenses£21,167£21,257£21,375£21,496£21,632£106,928
Profit Before Tax£8,269£8,620£9,249£9,895£10,699£46,732
Profit After Tax £6,698£6,982£7,492£8,015£8,667£37,853
Change In Property Value£12,267£12,635£23,860£27,461£29,108£105,332
Net Return£18,965£19,618£31,352£35,475£37,775£143,185
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%