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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,988£33,483£34,320£35,178£36,233£172,202
Total Expenses£23,510£23,605£23,732£23,861£24,010£118,718
Profit Before Tax£9,478£9,878£10,588£11,316£12,224£53,484
Profit After Tax £7,677£8,001£8,576£9,166£9,901£43,322
Change In Property Value£13,770£14,183£26,782£30,824£32,674£118,233
Net Return£21,447£22,184£35,359£39,990£42,575£161,555
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%