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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,344£31,814£32,610£33,425£34,427£163,620
Total Expenses£24,972£25,065£25,187£25,313£25,456£125,993
Profit Before Tax£6,372£6,749£7,422£8,112£8,972£37,627
Profit After Tax £5,161£5,467£6,012£6,571£7,267£30,478
Change In Property Value£12,500£12,812£23,639£30,192£34,749£113,892
Net Return£17,661£18,279£29,651£36,763£42,016£144,370
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)11%11%18%22%26%88%