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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,708£40,304£41,311£42,344£43,614£207,281
Total Expenses£28,276£28,439£28,635£28,837£29,059£143,246
Profit Before Tax£11,432£11,865£12,676£13,507£14,555£64,035
Profit After Tax £9,260£9,611£10,267£10,941£11,790£51,868
Change In Property Value£14,999£15,448£29,172£33,574£35,589£128,781
Net Return£24,258£25,059£39,439£44,515£47,378£180,650
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%27%29%111%