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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,756£34,262£35,119£35,997£37,077£176,211
Total Expenses£24,112£24,252£24,421£24,594£24,785£122,164
Profit Before Tax£9,644£10,010£10,698£11,403£12,292£54,047
Profit After Tax £7,811£8,108£8,665£9,236£9,957£43,778
Change In Property Value£12,750£13,133£24,799£28,541£30,253£109,475
Net Return£20,561£21,241£33,464£37,777£40,210£153,253
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%15%24%28%29%112%