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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,184£32,667£33,483£34,321£35,350£168,005
Total Expenses£24,064£24,158£24,283£24,411£24,556£121,472
Profit Before Tax£8,120£8,508£9,201£9,910£10,794£46,533
Profit After Tax £6,577£6,892£7,452£8,027£8,743£37,692
Change In Property Value£14,250£14,678£27,716£31,899£33,813£122,355
Net Return£20,827£21,569£35,168£39,926£42,556£160,046
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)13%14%23%26%27%103%