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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,340£32,825£33,646£34,487£35,521£168,819
Total Expenses£23,086£23,180£23,305£23,433£23,579£116,584
Profit Before Tax£9,254£9,645£10,340£11,054£11,942£52,235
Profit After Tax £7,496£7,812£8,376£8,953£9,673£42,310
Change In Property Value£13,499£13,903£26,254£30,216£32,029£115,902
Net Return£20,994£21,716£34,630£39,170£41,702£158,213
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%