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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,976£36,516£37,429£38,364£39,515£187,800
Total Expenses£25,459£25,559£25,693£25,831£25,989£128,531
Profit Before Tax£10,517£10,956£11,735£12,533£13,527£59,268
Profit After Tax £8,519£8,875£9,505£10,152£10,957£48,007
Change In Property Value£15,018£15,469£29,210£33,618£35,635£128,951
Net Return£23,537£24,344£38,716£43,770£46,592£176,958
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%28%108%