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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,260£40,864£41,885£42,933£44,221£210,163
Total Expenses£29,379£29,544£29,743£29,947£30,173£148,786
Profit Before Tax£10,881£11,320£12,142£12,985£14,048£61,376
Profit After Tax £8,813£9,169£9,835£10,518£11,379£49,715
Change In Property Value£15,749£16,221£30,631£35,253£37,368£135,221
Net Return£24,562£25,390£40,466£45,771£48,747£184,936
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%23%27%28%107%