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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,600£37,149£38,078£39,030£40,201£191,057
Total Expenses£25,981£26,048£26,151£26,257£26,385£130,823
Profit Before Tax£10,619£11,101£11,926£12,772£13,815£60,234
Profit After Tax £8,601£8,992£9,660£10,346£11,190£48,790
Change In Property Value£13,750£14,094£23,114£33,053£38,041£122,051
Net Return£22,351£23,086£32,774£43,398£49,231£170,840
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)12%13%18%24%27%94%