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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,512£35,030£35,905£36,803£37,907£180,157
Total Expenses£23,305£23,403£23,533£23,667£23,820£117,728
Profit Before Tax£11,207£11,627£12,372£13,136£14,087£62,430
Profit After Tax £9,078£9,418£10,021£10,640£11,411£50,568
Change In Property Value£13,500£13,905£26,257£30,220£32,033£115,915
Net Return£22,578£23,323£36,279£40,860£43,444£166,483
Return From Rental Income (%)6%6%7%7%8%35%
Total Net Return (%)15%16%25%28%30%114%