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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,604£33,093£33,920£34,768£35,811£170,197
Total Expenses£22,122£22,217£22,343£22,472£22,618£111,772
Profit Before Tax£10,482£10,876£11,578£12,297£13,193£58,425
Profit After Tax £8,490£8,809£9,378£9,960£10,686£47,324
Change In Property Value£12,750£13,133£24,799£28,541£30,253£109,475
Net Return£21,240£21,942£34,176£38,501£40,940£156,799
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%16%25%28%30%114%