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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,316£35,846£36,742£37,660£38,790£184,354
Total Expenses£25,171£25,270£25,402£25,538£25,694£127,074
Profit Before Tax£10,145£10,576£11,340£12,122£13,097£57,280
Profit After Tax £8,218£8,567£9,185£9,819£10,608£46,397
Change In Property Value£5£5£9,900£17,672£23,516£51,098
Net Return£8,223£8,572£19,085£27,491£34,124£97,495
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)5%5%12%17%21%60%