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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,720£34,226£35,081£35,958£37,037£176,023
Total Expenses£23,986£24,082£24,211£24,343£24,493£121,115
Profit Before Tax£9,734£10,143£10,870£11,616£12,544£54,908
Profit After Tax £7,885£8,216£8,805£9,409£10,161£44,475
Change In Property Value£14,075£14,497£27,375£31,506£33,397£120,850
Net Return£21,959£22,713£36,180£40,915£43,558£165,326
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%29%108%