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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,636£34,141£34,994£35,869£36,945£175,584
Total Expenses£22,761£22,858£22,986£23,117£23,267£114,989
Profit Before Tax£10,875£11,283£12,008£12,752£13,678£60,595
Profit After Tax £8,809£9,139£9,727£10,329£11,079£49,082
Change In Property Value£13,155£13,550£25,586£29,447£31,214£112,953
Net Return£21,964£22,689£35,313£39,776£42,293£162,035
Return From Rental Income (%)6%6%7%7%8%35%
Total Net Return (%)15%16%25%28%30%114%