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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,940£36,479£37,391£38,326£39,476£187,612
Total Expenses£25,432£25,531£25,666£25,803£25,961£128,392
Profit Before Tax£10,509£10,948£11,726£12,523£13,515£59,220
Profit After Tax £8,512£8,868£9,498£10,144£10,947£47,968
Change In Property Value£15,000£15,450£29,175£33,577£35,592£128,794
Net Return£23,512£24,318£38,672£43,721£46,539£176,762
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%28%108%