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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,060£33,556£34,395£35,255£36,312£172,578
Total Expenses£23,557£23,652£23,779£23,909£24,057£118,954
Profit Before Tax£9,504£9,904£10,616£11,346£12,255£53,624
Profit After Tax £7,698£8,022£8,599£9,190£9,927£43,436
Change In Property Value£13,800£14,214£26,841£30,891£32,745£118,491
Net Return£21,498£22,236£35,440£40,081£42,671£161,926
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%