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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,268£32,752£33,571£34,410£35,442£168,443
Total Expenses£23,041£23,135£23,260£23,388£23,534£116,358
Profit Before Tax£9,227£9,617£10,311£11,022£11,909£52,085
Profit After Tax £7,474£7,790£8,352£8,928£9,646£42,189
Change In Property Value£13,470£13,874£26,199£30,153£31,962£115,657
Net Return£20,944£21,664£34,551£39,081£41,608£157,846
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%