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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,468£37,015£37,940£38,889£40,056£190,368
Total Expenses£24,490£24,591£24,727£24,865£25,025£123,698
Profit Before Tax£11,978£12,424£13,214£14,024£15,031£66,670
Profit After Tax £9,702£10,063£10,703£11,359£12,175£54,002
Change In Property Value£14,249£14,676£27,713£31,895£33,809£122,342
Net Return£23,950£24,739£38,416£43,254£45,984£176,344
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)15%16%25%28%30%114%