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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,196£35,724£36,617£37,532£38,658£183,728
Total Expenses£25,841£25,905£26,005£26,108£26,231£130,090
Profit Before Tax£9,355£9,819£10,612£11,425£12,427£53,638
Profit After Tax £7,578£7,953£8,596£9,254£10,066£43,447
Change In Property Value£5,500£5,555£16,832£23,115£27,045£78,047
Net Return£13,078£13,508£25,427£32,370£37,111£121,494
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)7%7%14%18%21%67%