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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,156£30,608£31,374£32,158£33,123£157,418
Total Expenses£21,369£21,426£21,513£21,603£21,710£107,621
Profit Before Tax£8,787£9,182£9,860£10,555£11,413£49,797
Profit After Tax £7,117£7,438£7,987£8,550£9,244£40,336
Change In Property Value£4,500£4,545£13,771£18,913£22,128£63,857
Net Return£11,617£11,983£21,758£27,462£31,372£104,192
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)8%8%15%19%21%71%