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£23,217£23,314£23,442£23,573£23,724£117,270
Profit Before Tax£10,419£10,827£11,552£12,295£13,221£58,314
Profit After Tax £8,439£8,770£9,357£9,959£10,709£47,234
Change In Property Value£13,500£13,905£26,257£30,220£32,033£115,915
Net Return£21,939£22,675£35,614£40,179£42,742£163,149
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%16%24%28%29%112%