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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,500£35,017£35,893£36,790£37,894£180,095
Total Expenses£24,494£24,592£24,722£24,856£25,009£123,673
Profit Before Tax£10,006£10,426£11,171£11,934£12,885£56,422
Profit After Tax £8,105£8,445£9,048£9,667£10,437£45,702
Change In Property Value£14,400£14,832£28,008£32,234£34,168£123,643
Net Return£22,505£23,277£37,056£41,901£44,605£169,344
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%