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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,736£36,272£37,179£38,108£39,252£186,547
Total Expenses£25,498£25,646£25,824£26,006£26,207£129,181
Profit Before Tax£10,238£10,626£11,355£12,102£13,044£57,365
Profit After Tax £8,292£8,607£9,198£9,803£10,566£46,466
Change In Property Value£13,499£13,903£26,254£30,216£32,029£115,902
Net Return£21,791£22,511£35,452£40,019£42,595£162,368
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%27%29%111%