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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,108£36,650£37,566£38,505£39,660£188,489
Total Expenses£25,545£25,645£25,780£25,917£26,075£128,962
Profit Before Tax£10,563£11,005£11,786£12,588£13,585£59,527
Profit After Tax £8,556£8,914£9,547£10,196£11,004£48,217
Change In Property Value£15,073£15,525£29,317£33,741£35,765£129,421
Net Return£23,629£24,439£38,864£43,937£46,769£177,637
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%28%108%