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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,128£34,811£35,681£36,573£37,487£178,679
Total Expenses£19,299£19,413£19,543£19,676£19,810£97,742
Profit Before Tax£14,829£15,397£16,138£16,896£17,677£80,937
Profit After Tax £12,011£12,472£13,071£13,686£14,318£65,559
Change In Property Value£10,500£10,815£18,566£23,393£24,796£88,070
Net Return£22,511£23,287£31,637£37,079£39,115£153,629
Return From Rental Income (%)10%10%10%11%11%53%
Total Net Return (%)18%19%25%30%31%123%