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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,396£36,942£37,865£38,812£39,976£189,992
Total Expenses£27,617£27,767£27,948£28,134£28,338£139,804
Profit Before Tax£8,779£9,175£9,917£10,678£11,638£50,188
Profit After Tax £7,111£7,432£8,033£8,650£9,427£40,652
Change In Property Value£12,500£12,813£23,639£30,192£34,749£113,893
Net Return£19,611£20,244£31,672£38,842£44,175£154,545
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%12%19%24%27%95%