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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,716£38,282£39,239£40,220£41,426£196,883
Total Expenses£26,887£27,042£27,230£27,421£27,633£136,213
Profit Before Tax£10,829£11,240£12,009£12,798£13,793£60,669
Profit After Tax £8,771£9,104£9,727£10,367£11,173£49,142
Change In Property Value£14,249£14,676£27,713£31,895£33,809£122,342
Net Return£23,020£23,780£37,441£42,262£44,981£171,484
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%27%29%111%