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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,952£42,581£43,646£44,737£46,079£218,995
Total Expenses£30,593£30,764£30,972£31,184£31,418£154,931
Profit Before Tax£11,359£11,817£12,674£13,553£14,661£64,064
Profit After Tax £9,200£9,572£10,266£10,978£11,875£51,892
Change In Property Value£16,410£16,902£31,917£36,734£38,938£140,901
Net Return£25,610£26,474£42,183£47,712£50,813£192,793
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%23%27%28%107%