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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,216£30,669£31,436£32,222£33,189£157,732
Total Expenses£20,197£20,288£20,408£20,531£20,670£102,094
Profit Before Tax£10,019£10,381£11,028£11,691£12,519£55,638
Profit After Tax £8,115£8,408£8,933£9,470£10,140£45,067
Change In Property Value£11,475£11,819£22,318£25,686£27,228£98,526
Net Return£19,590£20,228£31,251£35,156£37,368£143,593
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%117%