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£23,303£23,401£23,531£23,665£23,818£117,718
Profit Before Tax£11,209£11,629£12,374£13,138£14,089£62,439
Profit After Tax £9,079£9,419£10,023£10,642£11,412£50,576
Change In Property Value£13,499£13,903£26,254£30,216£32,029£115,902
Net Return£22,578£23,323£36,277£40,858£43,442£166,478
Return From Rental Income (%)6%6%7%7%8%35%
Total Net Return (%)15%16%25%28%30%114%