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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,248£40,852£41,873£42,920£44,207£210,100
Total Expenses£27,338£27,410£27,523£27,638£27,778£137,686
Profit Before Tax£12,910£13,442£14,350£15,282£16,430£72,414
Profit After Tax £10,457£10,888£11,624£12,378£13,308£58,655
Change In Property Value£17,250£17,768£33,551£38,614£40,931£148,114
Net Return£27,707£28,655£45,175£50,992£54,239£206,769
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%15%24%27%29%109%