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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,368£37,929£38,877£39,849£41,044£195,066
Total Expenses£25,572£25,674£25,812£25,953£26,115£129,127
Profit Before Tax£11,796£12,254£13,065£13,895£14,929£65,939
Profit After Tax £9,555£9,926£10,582£11,255£12,092£53,410
Change In Property Value£14,999£15,448£29,172£33,574£35,589£128,781
Net Return£24,553£25,374£39,754£44,829£47,681£182,192
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)15%16%24%27%29%111%