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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,156£33,653£34,495£35,357£36,418£173,079
Total Expenses£20,384£20,445£20,540£20,637£20,754£102,761
Profit Before Tax£12,772£13,208£13,955£14,720£15,664£70,318
Profit After Tax £10,345£10,699£11,303£11,923£12,687£56,958
Change In Property Value£12,526£12,902£24,362£28,039£29,721£107,550
Net Return£22,871£23,600£35,666£39,962£42,409£164,507
Return From Rental Income (%)8%8%8%9%9%42%
Total Net Return (%)17%18%26%30%31%122%