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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,448£45,115£46,243£47,399£48,821£232,025
Total Expenses£32,996£33,177£33,396£33,620£33,868£167,057
Profit Before Tax£11,452£11,938£12,847£13,779£14,953£64,968
Profit After Tax £9,276£9,670£10,406£11,161£12,112£52,624
Change In Property Value£11,900£12,138£24,762£32,190£33,799£114,789
Net Return£21,176£21,808£35,167£43,351£45,911£167,413
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)11%11%18%22%23%85%