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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,680£44,335£45,444£46,580£47,977£228,016
Total Expenses£31,057£31,235£31,450£31,671£31,914£157,327
Profit Before Tax£12,623£13,100£13,993£14,909£16,063£70,689
Profit After Tax £10,224£10,611£11,335£12,076£13,011£57,258
Change In Property Value£16,500£16,995£32,092£36,935£39,151£141,674
Net Return£26,724£27,606£43,427£49,012£52,162£198,932
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%27%29%110%