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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,252£36,796£37,716£38,659£39,818£189,240
Total Expenses£27,732£27,798£27,900£28,006£28,132£139,568
Profit Before Tax£8,520£8,998£9,815£10,653£11,686£49,672
Profit After Tax £6,901£7,288£7,950£8,629£9,466£40,235
Change In Property Value£17,850£18,386£34,718£39,957£42,355£153,265
Net Return£24,751£25,674£42,668£48,586£51,820£193,500
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)13%13%22%25%26%98%