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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,296£34,810£35,681£36,573£37,670£179,030
Total Expenses£23,171£23,269£23,398£23,532£23,684£117,054
Profit Before Tax£11,125£11,542£12,282£13,041£13,986£61,976
Profit After Tax £9,011£9,349£9,949£10,563£11,329£50,201
Change In Property Value£13,415£13,818£26,092£30,030£31,831£115,186
Net Return£22,426£23,167£36,041£40,593£43,160£165,387
Return From Rental Income (%)6%6%7%7%8%35%
Total Net Return (%)15%16%25%28%30%114%