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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,376£35,907£36,804£37,724£38,856£184,668
Total Expenses£23,193£23,292£23,425£23,561£23,716£117,187
Profit Before Tax£12,183£12,615£13,380£14,164£15,140£67,481
Profit After Tax £9,868£10,218£10,837£11,473£12,263£54,659
Change In Property Value£13,350£13,751£25,966£29,884£31,677£114,627
Net Return£23,218£23,968£36,803£41,357£43,940£169,286
Return From Rental Income (%)7%7%8%8%9%38%
Total Net Return (%)16%17%26%29%30%117%