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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,764£32,240£33,046£33,873£34,889£165,812
Total Expenses£21,128£21,222£21,345£21,472£21,616£106,783
Profit Before Tax£10,636£11,019£11,701£12,401£13,273£59,029
Profit After Tax £8,615£8,925£9,478£10,045£10,751£47,814
Change In Property Value£12,062£12,424£23,460£27,000£28,620£103,566
Net Return£20,677£21,349£32,938£37,045£39,371£151,380
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%25%29%30%117%