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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,340£32,825£33,646£34,487£35,521£168,819
Total Expenses£23,088£23,182£23,307£23,435£23,581£116,594
Profit Before Tax£9,252£9,643£10,338£11,052£11,940£52,225
Profit After Tax £7,494£7,811£8,374£8,952£9,671£42,302
Change In Property Value£13,500£13,905£26,257£30,220£32,033£115,915
Net Return£20,994£21,716£34,631£39,172£41,704£158,217
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%