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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,820£42,447£43,508£44,596£45,934£218,306
Total Expenses£28,289£28,363£28,480£28,599£28,744£142,475
Profit Before Tax£13,531£14,084£15,029£15,997£17,190£75,832
Profit After Tax £10,960£11,408£12,173£12,957£13,924£61,424
Change In Property Value£17,850£18,386£34,718£39,957£42,355£153,265
Net Return£28,810£29,794£46,891£52,915£56,279£214,689
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%15%24%27%29%109%