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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,820£42,447£43,508£44,596£45,934£218,306
Total Expenses£28,287£28,361£28,478£28,597£28,742£142,465
Profit Before Tax£13,533£14,086£15,031£15,999£17,192£75,841
Profit After Tax £10,962£11,410£12,175£12,959£13,926£61,432
Change In Property Value£17,849£18,384£34,715£39,954£42,351£153,252
Net Return£28,811£29,794£46,890£52,913£56,277£214,684
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%15%24%27%29%109%