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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,512£35,030£35,905£36,803£37,907£180,157
Total Expenses£25,254£25,397£25,569£25,745£25,940£127,905
Profit Before Tax£9,258£9,633£10,336£11,058£11,967£52,252
Profit After Tax £7,499£7,803£8,372£8,957£9,693£42,324
Change In Property Value£13,499£13,903£26,254£30,216£32,029£115,902
Net Return£20,998£21,706£34,627£39,173£41,723£158,226
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%