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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,100£35,626£36,517£37,430£38,553£183,227
Total Expenses£27,220£27,284£27,384£27,486£27,609£136,983
Profit Before Tax£7,880£8,342£9,133£9,944£10,944£46,244
Profit After Tax £6,383£6,757£7,398£8,055£8,865£37,458
Change In Property Value£5,850£5,909£17,903£24,586£28,766£83,014
Net Return£12,233£12,666£25,301£32,641£37,631£120,471
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)6%7%13%17%19%62%