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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,780£31,242£32,023£32,823£33,808£160,676
Total Expenses£20,998£21,090£21,211£21,335£21,476£106,110
Profit Before Tax£9,782£10,152£10,812£11,488£12,332£54,566
Profit After Tax £7,924£8,223£8,757£9,306£9,989£44,198
Change In Property Value£12,038£12,399£23,413£26,946£28,563£103,359
Net Return£19,961£20,622£32,171£36,252£38,552£147,557
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%16%25%28%30%114%