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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,764£35,285£36,168£37,072£38,184£181,473
Total Expenses£23,251£23,349£23,480£23,614£23,768£117,463
Profit Before Tax£11,513£11,937£12,687£13,457£14,416£64,010
Profit After Tax £9,326£9,669£10,277£10,900£11,677£51,848
Change In Property Value£4,480£4,525£13,710£18,829£22,029£63,573
Net Return£13,806£14,193£23,987£29,729£33,706£115,421
Return From Rental Income (%)6%7%7%8%8%36%
Total Net Return (%)10%10%17%20%23%79%