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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,856£39,439£40,425£41,435£42,678£202,834
Total Expenses£31,159£31,263£31,404£31,549£31,716£157,092
Profit Before Tax£7,697£8,176£9,020£9,886£10,962£45,742
Profit After Tax £6,235£6,623£7,307£8,008£8,879£37,051
Change In Property Value£15,925£16,323£30,116£38,465£44,270£145,099
Net Return£22,160£22,946£37,423£46,473£53,149£182,150
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)10%11%18%22%25%86%