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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,736£39,317£40,300£41,307£42,547£202,207
Total Expenses£27,255£27,359£27,500£27,645£27,811£137,569
Profit Before Tax£11,481£11,958£12,800£13,663£14,735£64,638
Profit After Tax £9,300£9,686£10,368£11,067£11,936£52,357
Change In Property Value£16,167£16,652£31,445£36,190£38,362£138,816
Net Return£25,467£26,338£41,813£47,257£50,297£191,173
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)14%15%24%27%28%108%