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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,364£35,894£36,792£37,712£38,843£184,605
Total Expenses£26,167£26,266£26,399£26,535£26,691£132,059
Profit Before Tax£9,197£9,628£10,393£11,177£12,152£52,546
Profit After Tax £7,449£7,799£8,418£9,053£9,843£42,562
Change In Property Value£15,600£16,068£30,342£34,921£37,016£133,946
Net Return£23,049£23,867£38,760£43,974£46,859£176,508
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%14%23%26%27%104%