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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,788£29,220£29,950£30,699£31,620£150,277
Total Expenses£23,772£23,826£23,910£23,996£24,099£119,603
Profit Before Tax£5,016£5,393£6,040£6,703£7,521£30,674
Profit After Tax £4,063£4,369£4,892£5,429£6,092£24,846
Change In Property Value£10,280£10,486£21,391£27,808£29,198£99,162
Net Return£14,343£14,854£26,283£33,237£35,290£124,008
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)9%9%16%20%21%74%