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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,220£32,703£33,521£34,359£35,390£168,193
Total Expenses£23,607£23,740£23,902£24,068£24,250£119,567
Profit Before Tax£8,614£8,963£9,619£10,291£11,140£48,626
Profit After Tax £6,977£7,260£7,791£8,336£9,023£39,387
Change In Property Value£12,600£12,978£24,507£28,205£29,897£108,187
Net Return£19,577£20,238£32,298£36,541£38,921£147,575
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%109%