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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,564£37,112£38,040£38,991£40,161£190,869
Total Expenses£27,961£28,028£28,131£28,237£28,365£140,723
Profit Before Tax£8,603£9,085£9,909£10,754£11,796£50,146
Profit After Tax £6,968£7,359£8,026£8,711£9,555£40,619
Change In Property Value£18,000£18,540£35,010£40,293£42,711£154,553
Net Return£24,968£25,899£43,036£49,004£52,265£195,172
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)13%13%22%25%26%98%