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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,156£36,698£37,616£38,556£39,713£188,739
Total Expenses£25,572£25,672£25,807£25,945£26,103£129,100
Profit Before Tax£10,584£11,026£11,809£12,611£13,610£59,639
Profit After Tax £8,573£8,931£9,565£10,215£11,024£48,308
Change In Property Value£15,090£15,543£29,350£33,779£35,806£129,567
Net Return£23,663£24,474£38,915£43,994£46,829£177,875
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%24%27%28%108%