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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,648£34,153£35,007£35,882£36,958£175,647
Total Expenses£25,082£25,221£25,389£25,562£25,752£127,005
Profit Before Tax£8,566£8,932£9,617£10,320£11,206£48,642
Profit After Tax £6,939£7,235£7,790£8,359£9,077£39,400
Change In Property Value£11,249£11,530£21,273£27,170£31,270£102,492
Net Return£18,188£18,765£29,063£35,529£40,348£141,892
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)12%13%20%24%28%97%