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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,636£34,141£34,994£35,869£36,945£175,584
Total Expenses£23,215£23,312£23,440£23,571£23,722£117,261
Profit Before Tax£10,421£10,829£11,554£12,297£13,223£58,324
Profit After Tax £8,441£8,771£9,359£9,961£10,711£47,242
Change In Property Value£13,499£13,903£26,254£30,216£32,029£115,902
Net Return£21,939£22,675£35,613£40,177£42,740£163,144
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%24%28%29%112%