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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,628£30,072£30,824£31,595£32,543£154,662
Total Expenses£19,841£19,931£20,050£20,170£20,308£100,300
Profit Before Tax£9,787£10,141£10,775£11,424£12,235£54,362
Profit After Tax £7,928£8,214£8,728£9,254£9,910£44,033
Change In Property Value£11,250£11,588£21,881£25,183£26,694£96,596
Net Return£19,178£19,802£30,609£34,437£36,604£140,629
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%26%29%31%117%