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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,508£36,041£36,942£37,865£39,001£185,357
Total Expenses£24,394£24,494£24,627£24,763£24,919£123,197
Profit Before Tax£11,114£11,547£12,315£13,102£14,082£62,159
Profit After Tax £9,002£9,353£9,975£10,613£11,406£50,349
Change In Property Value£14,249£14,676£27,713£31,895£33,809£122,342
Net Return£23,250£24,029£37,688£42,508£45,215£172,691
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)15%16%24%27%29%112%