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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,216£36,759£37,678£38,620£39,779£189,052
Total Expenses£25,609£25,710£25,845£25,983£26,141£129,287
Profit Before Tax£10,607£11,050£11,834£12,638£13,638£59,765
Profit After Tax £8,591£8,950£9,585£10,236£11,047£48,410
Change In Property Value£15,114£15,567£29,396£33,832£35,862£129,770
Net Return£23,705£24,517£38,981£44,068£46,908£178,180
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%28%108%