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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,696£31,156£31,935£32,734£33,716£160,237
Total Expenses£20,486£20,578£20,698£20,822£20,963£103,547
Profit Before Tax£10,210£10,579£11,237£11,912£12,753£56,690
Profit After Tax £8,270£8,569£9,102£9,648£10,330£45,919
Change In Property Value£11,657£12,006£22,672£26,094£27,659£100,088
Net Return£19,927£20,575£31,774£35,742£37,989£146,007
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%117%