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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,856£36,394£37,304£38,236£39,383£187,173
Total Expenses£25,375£25,475£25,609£25,746£25,903£128,107
Profit Before Tax£10,481£10,919£11,695£12,491£13,480£59,066
Profit After Tax £8,490£8,845£9,473£10,117£10,919£47,844
Change In Property Value£14,964£15,412£29,104£33,496£35,506£128,481
Net Return£23,453£24,257£38,577£43,613£46,425£176,325
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%28%108%