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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,960£37,514£38,452£39,414£40,596£192,936
Total Expenses£26,100£26,201£26,338£26,478£26,639£131,757
Profit Before Tax£10,860£11,313£12,114£12,935£13,957£61,179
Profit After Tax £8,797£9,163£9,812£10,478£11,305£49,555
Change In Property Value£15,428£15,891£30,008£34,536£36,609£132,473
Net Return£24,225£25,055£39,820£45,014£47,914£182,028
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%28%108%