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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,352£38,927£39,900£40,898£42,125£200,203
Total Expenses£25,671£25,774£25,915£26,058£26,223£129,641
Profit Before Tax£12,681£13,153£13,986£14,840£15,901£70,562
Profit After Tax £10,272£10,654£11,329£12,020£12,880£57,155
Change In Property Value£14,999£15,448£29,172£33,574£35,589£128,781
Net Return£25,270£26,102£40,500£45,594£48,469£185,936
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)15%16%25%28%30%114%