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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,368£34,884£35,756£36,649£37,749£179,406
Total Expenses£21,110£21,173£21,271£21,371£21,492£106,417
Profit Before Tax£13,258£13,711£14,485£15,278£16,257£72,989
Profit After Tax £10,739£11,106£11,733£12,375£13,168£59,121
Change In Property Value£12,983£13,372£25,252£29,062£30,806£111,476
Net Return£23,722£24,478£36,984£41,438£43,974£170,596
Return From Rental Income (%)8%8%8%9%9%42%
Total Net Return (%)17%17%26%30%31%122%