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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,916£33,410£34,245£35,101£36,154£171,826
Total Expenses£26,121£26,216£26,343£26,472£26,620£131,773
Profit Before Tax£6,795£7,193£7,902£8,629£9,534£40,053
Profit After Tax £5,504£5,827£6,401£6,989£7,722£32,443
Change In Property Value£13,125£13,453£24,821£31,702£36,486£119,587
Net Return£18,629£19,280£31,222£38,691£44,209£152,030
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)11%11%18%22%26%88%