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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,264£33,763£34,607£35,472£36,536£173,643
Total Expenses£22,980£23,076£23,203£23,333£23,483£116,074
Profit Before Tax£10,284£10,687£11,404£12,139£13,054£57,568
Profit After Tax £8,330£8,657£9,237£9,832£10,574£46,630
Change In Property Value£13,349£13,749£25,963£29,881£31,673£114,614
Net Return£21,679£22,406£35,200£39,713£42,247£161,244
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%24%28%29%112%