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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,864£31,327£32,110£32,913£33,900£161,114
Total Expenses£21,050£21,143£21,264£21,388£21,529£106,374
Profit Before Tax£9,814£10,184£10,846£11,525£12,371£54,740
Profit After Tax £7,949£8,249£8,786£9,335£10,020£44,340
Change In Property Value£12,071£12,433£23,478£27,021£28,642£103,645
Net Return£20,020£20,682£32,263£36,356£38,663£147,984
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%16%25%28%30%114%