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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,596£32,070£32,872£33,693£34,704£164,935
Total Expenses£21,030£21,123£21,246£21,372£21,516£106,287
Profit Before Tax£10,566£10,947£11,626£12,321£13,188£58,649
Profit After Tax £8,559£8,867£9,417£9,980£10,683£47,505
Change In Property Value£12,000£12,360£23,340£26,862£28,474£103,035
Net Return£20,559£21,227£32,757£36,842£39,156£150,541
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%25%29%30%117%